[MIECO] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 164.07%
YoY- 120.12%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 174,278 176,856 182,022 183,396 185,739 204,104 265,530 -24.41%
PBT 1,633 6,340 5,813 5,051 -16,516 -43,820 -46,141 -
Tax -29 1,267 -1,454 4,354 1,837 6,050 9,147 -
NP 1,604 7,607 4,359 9,405 -14,679 -37,770 -36,994 -
-
NP to SH 1,604 7,607 4,359 9,405 -14,679 -37,770 -36,994 -
-
Tax Rate 1.78% -19.98% 25.01% -86.20% - - - -
Total Cost 172,674 169,249 177,663 173,991 200,418 241,874 302,524 -31.12%
-
Net Worth 318,439 320,152 319,200 320,988 317,372 312,701 315,312 0.65%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 318,439 320,152 319,200 320,988 317,372 312,701 315,312 0.65%
NOSH 209,499 209,249 210,000 211,176 210,180 209,866 210,208 -0.22%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.92% 4.30% 2.39% 5.13% -7.90% -18.51% -13.93% -
ROE 0.50% 2.38% 1.37% 2.93% -4.63% -12.08% -11.73% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 83.19 84.52 86.68 86.84 88.37 97.25 126.32 -24.24%
EPS 0.77 3.64 2.08 4.45 -6.98 -18.00 -17.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.53 1.52 1.52 1.51 1.49 1.50 0.88%
Adjusted Per Share Value based on latest NOSH - 211,176
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.43 17.69 18.20 18.34 18.57 20.41 26.55 -24.40%
EPS 0.16 0.76 0.44 0.94 -1.47 -3.78 -3.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3184 0.3202 0.3192 0.321 0.3174 0.3127 0.3153 0.65%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.57 0.69 0.38 0.47 0.41 0.40 0.30 -
P/RPS 0.69 0.82 0.44 0.54 0.46 0.41 0.24 101.80%
P/EPS 74.45 18.98 18.31 10.55 -5.87 -2.22 -1.70 -
EY 1.34 5.27 5.46 9.48 -17.03 -44.99 -58.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.25 0.31 0.27 0.27 0.20 53.22%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 16/11/10 27/08/10 19/05/10 22/02/10 20/11/09 10/08/09 -
Price 0.52 0.60 0.77 0.40 0.55 0.50 0.36 -
P/RPS 0.63 0.71 0.89 0.46 0.62 0.51 0.28 71.45%
P/EPS 67.92 16.50 37.10 8.98 -7.88 -2.78 -2.05 -
EY 1.47 6.06 2.70 11.13 -12.70 -35.99 -48.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.51 0.26 0.36 0.34 0.24 26.05%

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