[MIECO] QoQ TTM Result on 31-Mar-2007 [#1]

Stock

[MIECO] MIECO CHIPBOARD BHD

Announcement Date

25-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 7.48%

YoY- 163.72%

Quarter Report

MIECO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	351,372	343,091	349,331	357,501	330,424	302,906	289,930	13.63%
YoY %	2.41%	-1.79%	-2.29%	8.19%	9.08%	4.48%	-	-
Horiz. %	121.19%	118.34%	120.49%	123.31%	113.97%	104.48%	100.00%	-
PBT	561	-2,541	-2,062	10,120	10,030	-612	-9,266	-
YoY %	122.08%	-23.23%	-120.38%	0.90%	1,738.89%	93.40%	-	-
Horiz. %	-6.05%	27.42%	22.25%	-109.22%	-108.25%	6.60%	100.00%	-
Tax	2,095	1,459	175	-3,139	-3,535	-1,149	1,081	55.25%
YoY %	43.59%	733.71%	105.58%	11.20%	-207.66%	-206.29%	-	-
Horiz. %	193.80%	134.97%	16.19%	-290.38%	-327.01%	-106.29%	100.00%	-
NP	2,656	-1,082	-1,887	6,981	6,495	-1,761	-8,185	-
YoY %	345.47%	42.66%	-127.03%	7.48%	468.82%	78.49%	-	-
Horiz. %	-32.45%	13.22%	23.05%	-85.29%	-79.35%	21.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,656	-1,082	-1,887	6,981	6,495	-1,761	-8,185	-
YoY %	345.47%	42.66%	-127.03%	7.48%	468.82%	78.49%	-	-
Horiz. %	-32.45%	13.22%	23.05%	-85.29%	-79.35%	21.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-373.44%	-	-	31.02%	35.24%	-	-	-
YoY %	0.00%	-	-	-11.98%	0.00%	-	-	-
Horiz. %	-1,059.70%	-	-	88.02%	100.00%	-	-	-
Total Cost	348,716	344,173	351,218	350,520	323,929	304,667	298,115	10.98%
YoY %	1.32%	-2.01%	0.20%	8.21%	6.32%	2.20%	-	-
Horiz. %	116.97%	115.45%	117.81%	117.58%	108.66%	102.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	358,810	352,901	351,046	302,100	357,920	356,203	354,042	0.89%
YoY %	1.67%	0.53%	16.20%	-15.60%	0.48%	0.61%	-	-
Horiz. %	101.35%	99.68%	99.15%	85.33%	101.10%	100.61%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	-	2,093	2,093	2,093	2,093	-	-	-
YoY %	-	0.00%	0.00%	0.00%	0.00%	-	-	-
Horiz. %	-	100.00%	100.00%	100.00%	100.00%	-	-	-
Div Payout %	-	0.00%	0.00%	29.98%	32.23%	-	-	-
YoY %	-	0.00%	0.00%	-6.98%	0.00%	-	-	-
Horiz. %	-	0.00%	0.00%	93.02%	100.00%	-	-	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	358,810	352,901	351,046	302,100	357,920	356,203	354,042	0.89%
YoY %	1.67%	0.53%	16.20%	-15.60%	0.48%	0.61%	-	-
Horiz. %	101.35%	99.68%	99.15%	85.33%	101.10%	100.61%	100.00%	-
NOSH	209,830	210,060	210,207	176,666	209,310	209,531	209,492	0.10%
YoY %	-0.11%	-0.07%	18.99%	-15.60%	-0.11%	0.02%	-	-
Horiz. %	100.16%	100.27%	100.34%	84.33%	99.91%	100.02%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	0.76%	-0.32%	-0.54%	1.95%	1.97%	-0.58%	-2.82%	-
YoY %	337.50%	40.74%	-127.69%	-1.02%	439.66%	79.43%	-	-
Horiz. %	-26.95%	11.35%	19.15%	-69.15%	-69.86%	20.57%	100.00%	-
ROE	0.74%	-0.31%	-0.54%	2.31%	1.81%	-0.49%	-2.31%	-
YoY %	338.71%	42.59%	-123.38%	27.62%	469.39%	78.79%	-	-
Horiz. %	-32.03%	13.42%	23.38%	-100.00%	-78.35%	21.21%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	167.46	163.33	166.18	202.36	157.86	144.56	138.40	13.50%
YoY %	2.53%	-1.72%	-17.88%	28.19%	9.20%	4.45%	-	-
Horiz. %	121.00%	118.01%	120.07%	146.21%	114.06%	104.45%	100.00%	-
EPS	1.27	-0.52	-0.90	3.95	3.10	-0.84	-3.91	-
YoY %	344.23%	42.22%	-122.78%	27.42%	469.05%	78.52%	-	-
Horiz. %	-32.48%	13.30%	23.02%	-101.02%	-79.28%	21.48%	100.00%	-
DPS	0.00	1.00	1.00	1.18	1.00	0.00	0.00	-
YoY %	0.00%	0.00%	-15.25%	18.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	118.00%	100.00%	-	-	-
NAPS	1.71	1.68	1.67	1.71	1.71	1.70	1.69	0.78%
YoY %	1.79%	0.60%	-2.34%	0.00%	0.59%	0.59%	-	-
Horiz. %	101.18%	99.41%	98.82%	101.18%	101.18%	100.59%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 176,666
RPS	35.14	34.31	34.93	35.75	33.04	30.29	28.99	13.64%
YoY %	2.42%	-1.77%	-2.29%	8.20%	9.08%	4.48%	-	-
Horiz. %	121.21%	118.35%	120.49%	123.32%	113.97%	104.48%	100.00%	-
EPS	0.27	-0.11	-0.19	0.70	0.65	-0.18	-0.82	-
YoY %	345.45%	42.11%	-127.14%	7.69%	461.11%	78.05%	-	-
Horiz. %	-32.93%	13.41%	23.17%	-85.37%	-79.27%	21.95%	100.00%	-
DPS	0.00	0.21	0.21	0.21	0.21	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	0.3588	0.3529	0.351	0.3021	0.3579	0.3562	0.354	0.89%
YoY %	1.67%	0.54%	16.19%	-15.59%	0.48%	0.62%	-	-
Horiz. %	101.36%	99.69%	99.15%	85.34%	101.10%	100.62%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	0.77	0.90	1.02	1.11	1.17	0.94	1.09	-
P/RPS	0.46	0.55	0.61	0.55	0.74	0.65	0.79	-30.20%
YoY %	-16.36%	-9.84%	10.91%	-25.68%	13.85%	-17.72%	-	-
Horiz. %	58.23%	69.62%	77.22%	69.62%	93.67%	82.28%	100.00%	-
P/EPS	60.83	-174.73	-113.63	28.09	37.70	-111.85	-27.90	-
YoY %	134.81%	-53.77%	-504.52%	-25.49%	133.71%	-300.90%	-	-
Horiz. %	-218.03%	626.27%	407.28%	-100.68%	-135.13%	400.90%	100.00%	-
EY	1.64	-0.57	-0.88	3.56	2.65	-0.89	-3.58	-
YoY %	387.72%	35.23%	-124.72%	34.34%	397.75%	75.14%	-	-
Horiz. %	-45.81%	15.92%	24.58%	-99.44%	-74.02%	24.86%	100.00%	-
DY	0.00	1.11	0.98	1.07	0.85	0.00	0.00	-
YoY %	0.00%	13.27%	-8.41%	25.88%	0.00%	0.00%	-	-
Horiz. %	0.00%	130.59%	115.29%	125.88%	100.00%	-	-	-
P/NAPS	0.45	0.54	0.61	0.65	0.68	0.55	0.64	-20.87%
YoY %	-16.67%	-11.48%	-6.15%	-4.41%	23.64%	-14.06%	-	-
Horiz. %	70.31%	84.38%	95.31%	101.56%	106.25%	85.94%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	19/02/08	26/11/07	24/08/07	25/05/07	26/02/07	17/11/06	28/08/06	-
Price	0.74	0.82	0.88	1.09	1.39	1.17	0.99	-
P/RPS	0.44	0.50	0.53	0.54	0.88	0.81	0.72	-27.92%
YoY %	-12.00%	-5.66%	-1.85%	-38.64%	8.64%	12.50%	-	-
Horiz. %	61.11%	69.44%	73.61%	75.00%	122.22%	112.50%	100.00%	-
P/EPS	58.46	-159.20	-98.03	27.58	44.79	-139.21	-25.34	-
YoY %	136.72%	-62.40%	-455.44%	-38.42%	132.17%	-449.37%	-	-
Horiz. %	-230.70%	628.26%	386.86%	-108.84%	-176.76%	549.37%	100.00%	-
EY	1.71	-0.63	-1.02	3.63	2.23	-0.72	-3.95	-
YoY %	371.43%	38.24%	-128.10%	62.78%	409.72%	81.77%	-	-
Horiz. %	-43.29%	15.95%	25.82%	-91.90%	-56.46%	18.23%	100.00%	-
DY	0.00	1.22	1.13	1.09	0.72	0.00	0.00	-
YoY %	0.00%	7.96%	3.67%	51.39%	0.00%	0.00%	-	-
Horiz. %	0.00%	169.44%	156.94%	151.39%	100.00%	-	-	-
P/NAPS	0.43	0.49	0.53	0.64	0.81	0.69	0.59	-18.96%
YoY %	-12.24%	-7.55%	-17.19%	-20.99%	17.39%	16.95%	-	-
Horiz. %	72.88%	83.05%	89.83%	108.47%	137.29%	116.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos