[MIECO] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -177.37%
YoY- -113.2%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 301,221 261,404 231,985 197,121 174,278 176,856 182,022 39.77%
PBT 6,461 2,496 1,828 -1,219 1,633 6,340 5,813 7.27%
Tax -36 389 691 -22 -29 1,267 -1,454 -91.44%
NP 6,425 2,885 2,519 -1,241 1,604 7,607 4,359 29.42%
-
NP to SH 6,425 2,885 2,519 -1,241 1,604 7,607 4,359 29.42%
-
Tax Rate 0.56% -15.58% -37.80% - 1.78% -19.98% 25.01% -
Total Cost 294,796 258,519 229,466 198,362 172,674 169,249 177,663 40.02%
-
Net Worth 324,551 323,876 321,367 317,550 318,439 320,152 319,200 1.11%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 324,551 323,876 321,367 317,550 318,439 320,152 319,200 1.11%
NOSH 209,387 210,309 210,044 210,298 209,499 209,249 210,000 -0.19%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.13% 1.10% 1.09% -0.63% 0.92% 4.30% 2.39% -
ROE 1.98% 0.89% 0.78% -0.39% 0.50% 2.38% 1.37% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 143.86 124.30 110.45 93.73 83.19 84.52 86.68 40.04%
EPS 3.07 1.37 1.20 -0.59 0.77 3.64 2.08 29.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.54 1.53 1.51 1.52 1.53 1.52 1.30%
Adjusted Per Share Value based on latest NOSH - 210,298
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 30.12 26.14 23.20 19.71 17.43 17.69 18.20 39.78%
EPS 0.64 0.29 0.25 -0.12 0.16 0.76 0.44 28.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3246 0.3239 0.3214 0.3176 0.3184 0.3202 0.3192 1.12%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.43 0.35 0.58 0.78 0.57 0.69 0.38 -
P/RPS 0.30 0.28 0.53 0.83 0.69 0.82 0.44 -22.47%
P/EPS 14.01 25.51 48.36 -132.18 74.45 18.98 18.31 -16.30%
EY 7.14 3.92 2.07 -0.76 1.34 5.27 5.46 19.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.23 0.38 0.52 0.38 0.45 0.25 7.82%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 22/11/11 23/08/11 24/05/11 28/02/11 16/11/10 27/08/10 -
Price 0.49 0.44 0.44 0.62 0.52 0.60 0.77 -
P/RPS 0.34 0.35 0.40 0.66 0.63 0.71 0.89 -47.25%
P/EPS 15.97 32.07 36.69 -105.06 67.92 16.50 37.10 -42.90%
EY 6.26 3.12 2.73 -0.95 1.47 6.06 2.70 74.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.29 0.41 0.34 0.39 0.51 -26.64%

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