[MIECO] YoY Quarter Result on 30-Sep-2008 [#3]

Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 78.42%
YoY- -122.89%
Quarter Report
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 71,373 41,954 47,120 108,546 84,584 90,824 77,848 -1.43%
PBT 2,313 1,645 1,118 -1,203 3,444 3,923 -4,731 -
Tax -273 29 -2,692 405 43 -1,241 989 -
NP 2,040 1,674 -1,574 -798 3,487 2,682 -3,742 -
-
NP to SH 2,040 1,674 -1,574 -798 3,487 2,682 -3,742 -
-
Tax Rate 11.80% -1.76% 240.79% - -1.25% 31.63% - -
Total Cost 69,333 40,280 48,694 109,344 81,097 88,142 81,590 -2.67%
-
Net Worth 323,876 320,152 312,701 349,622 352,901 356,203 359,484 -1.72%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 323,876 320,152 312,701 349,622 352,901 356,203 359,484 -1.72%
NOSH 210,309 209,249 209,866 209,354 210,060 209,531 210,224 0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.86% 3.99% -3.34% -0.74% 4.12% 2.95% -4.81% -
ROE 0.63% 0.52% -0.50% -0.23% 0.99% 0.75% -1.04% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 33.94 20.05 22.45 51.85 40.27 43.35 37.03 -1.44%
EPS 0.97 0.80 -0.75 -0.38 1.66 1.28 -1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.49 1.67 1.68 1.70 1.71 -1.72%
Adjusted Per Share Value based on latest NOSH - 209,354
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 7.14 4.20 4.71 10.85 8.46 9.08 7.78 -1.41%
EPS 0.20 0.17 -0.16 -0.08 0.35 0.27 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3239 0.3202 0.3127 0.3496 0.3529 0.3562 0.3595 -1.72%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.35 0.69 0.40 0.32 0.90 0.94 1.35 -
P/RPS 1.03 3.44 1.78 0.62 2.24 2.17 3.65 -19.00%
P/EPS 36.08 86.25 -53.33 -83.95 54.22 73.44 -75.84 -
EY 2.77 1.16 -1.87 -1.19 1.84 1.36 -1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.45 0.27 0.19 0.54 0.55 0.79 -18.58%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 16/11/10 20/11/09 21/11/08 26/11/07 17/11/06 22/11/05 -
Price 0.44 0.60 0.50 0.24 0.82 1.17 1.30 -
P/RPS 1.30 2.99 2.23 0.46 2.04 2.70 3.51 -15.25%
P/EPS 45.36 75.00 -66.67 -62.96 49.40 91.41 -73.03 -
EY 2.20 1.33 -1.50 -1.59 2.02 1.09 -1.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.39 0.34 0.14 0.49 0.69 0.76 -14.82%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment