[MIECO] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 69.55%
YoY- -150.01%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 391,044 375,988 351,372 343,474 346,044 380,228 330,424 11.89%
PBT -19,980 -20,048 561 -5,216 -14,712 1,228 10,030 -
Tax 4,874 4,628 1,750 1,694 3,146 -452 -3,535 -
NP -15,106 -15,420 2,311 -3,521 -11,566 776 6,495 -
-
NP to SH -15,106 -15,420 2,311 -3,521 -11,566 776 6,495 -
-
Tax Rate - - -311.94% - - 36.81% 35.24% -
Total Cost 406,150 391,408 349,061 346,995 357,610 379,452 323,929 16.29%
-
Net Worth 457,879 459,900 359,255 352,133 350,471 302,100 359,432 17.53%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 2,101 -
Div Payout % - - - - - - 32.36% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 457,879 459,900 359,255 352,133 350,471 302,100 359,432 17.53%
NOSH 210,036 209,999 210,090 209,603 209,863 176,666 210,194 -0.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -3.86% -4.10% 0.66% -1.03% -3.34% 0.20% 1.97% -
ROE -3.30% -3.35% 0.64% -1.00% -3.30% 0.26% 1.81% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 186.18 179.04 167.25 163.87 164.89 215.22 157.20 11.95%
EPS -7.20 -7.36 1.10 -1.68 -5.50 0.36 3.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 2.18 2.19 1.71 1.68 1.67 1.71 1.71 17.59%
Adjusted Per Share Value based on latest NOSH - 210,060
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 39.10 37.60 35.14 34.35 34.60 38.02 33.04 11.89%
EPS -1.51 -1.54 0.23 -0.35 -1.16 0.08 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
NAPS 0.4579 0.4599 0.3593 0.3521 0.3505 0.3021 0.3594 17.54%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.45 0.53 0.77 0.90 1.02 1.11 1.17 -
P/RPS 0.24 0.30 0.46 0.55 0.62 0.52 0.74 -52.82%
P/EPS -6.26 -7.22 70.00 -53.57 -18.51 252.71 37.86 -
EY -15.98 -13.85 1.43 -1.87 -5.40 0.40 2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
P/NAPS 0.21 0.24 0.45 0.54 0.61 0.65 0.68 -54.34%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 23/05/08 19/02/08 26/11/07 24/08/07 25/05/07 26/02/07 -
Price 0.40 0.56 0.74 0.82 0.88 1.09 1.39 -
P/RPS 0.21 0.31 0.44 0.50 0.53 0.51 0.88 -61.56%
P/EPS -5.56 -7.63 67.27 -48.81 -15.97 248.15 44.98 -
EY -17.98 -13.11 1.49 -2.05 -6.26 0.40 2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.72 -
P/NAPS 0.18 0.26 0.43 0.49 0.53 0.64 0.81 -63.34%

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