[MIECO] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 18.98%
YoY- -487.5%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 185,739 137,956 90,836 44,787 370,216 304,068 195,522 -3.35%
PBT -16,516 -18,752 -19,870 -20,118 -36,261 -11,193 -9,990 39.68%
Tax 1,837 584 3,276 -2,530 8,308 2,842 2,437 -17.13%
NP -14,679 -18,168 -16,594 -22,648 -27,953 -8,351 -7,553 55.54%
-
NP to SH -14,679 -18,168 -16,594 -22,648 -27,953 -8,351 -7,553 55.54%
-
Tax Rate - - - - - - - -
Total Cost 200,418 156,124 107,430 67,435 398,169 312,419 203,075 -0.87%
-
Net Worth 317,100 312,951 315,075 308,836 329,656 350,406 457,879 -21.67%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 317,100 312,951 315,075 308,836 329,656 350,406 457,879 -21.67%
NOSH 210,000 210,034 210,050 210,092 209,972 209,824 210,036 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -7.90% -13.17% -18.27% -50.57% -7.55% -2.75% -3.86% -
ROE -4.63% -5.81% -5.27% -7.33% -8.48% -2.38% -1.65% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 88.45 65.68 43.24 21.32 176.32 144.92 93.09 -3.34%
EPS -6.99 -8.65 -7.90 -10.78 -13.31 -3.98 -3.60 55.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.49 1.50 1.47 1.57 1.67 2.18 -21.66%
Adjusted Per Share Value based on latest NOSH - 210,092
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.57 13.80 9.08 4.48 37.02 30.41 19.55 -3.36%
EPS -1.47 -1.82 -1.66 -2.26 -2.80 -0.84 -0.76 55.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3171 0.313 0.3151 0.3088 0.3297 0.3504 0.4579 -21.67%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.41 0.40 0.30 0.28 0.25 0.32 0.45 -
P/RPS 0.46 0.61 0.69 1.31 0.14 0.22 0.48 -2.78%
P/EPS -5.87 -4.62 -3.80 -2.60 -1.88 -8.04 -12.51 -39.53%
EY -17.05 -21.62 -26.33 -38.50 -53.25 -12.44 -7.99 65.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.20 0.19 0.16 0.19 0.21 18.18%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 20/11/09 10/08/09 22/05/09 20/02/09 21/11/08 22/08/08 -
Price 0.55 0.50 0.36 0.32 0.22 0.24 0.40 -
P/RPS 0.62 0.76 0.83 1.50 0.12 0.17 0.43 27.54%
P/EPS -7.87 -5.78 -4.56 -2.97 -1.65 -6.03 -11.12 -20.53%
EY -12.71 -17.30 -21.94 -33.69 -60.51 -16.58 -8.99 25.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.24 0.22 0.14 0.14 0.18 58.53%

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