[MIECO] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock

[MIECO] MIECO CHIPBOARD BHD

Announcement Date

24-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- -3080.93%

YoY- -322.51%

Quarter Report

MIECO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	87,119	90,836	195,522	173,022	154,115	123,171	108,845	-3.64%
YoY %	-4.09%	-53.54%	13.00%	12.27%	25.12%	13.16%	-	-
Horiz. %	80.04%	83.45%	179.63%	158.96%	141.59%	113.16%	100.00%	-
PBT	2,471	-19,870	-9,990	-7,356	4,736	7,579	16,654	-27.22%
YoY %	112.44%	-98.90%	-35.81%	-255.32%	-37.51%	-54.49%	-	-
Horiz. %	14.84%	-119.31%	-59.99%	-44.17%	28.44%	45.51%	100.00%	-
Tax	-15	3,276	2,437	1,573	-2,137	-4,973	-4,275	-61.00%
YoY %	-100.46%	34.43%	54.93%	173.61%	57.03%	-16.33%	-	-
Horiz. %	0.35%	-76.63%	-57.01%	-36.80%	49.99%	116.33%	100.00%	-
NP	2,456	-16,594	-7,553	-5,783	2,599	2,606	12,379	-23.62%
YoY %	114.80%	-119.70%	-30.61%	-322.51%	-0.27%	-78.95%	-	-
Horiz. %	19.84%	-134.05%	-61.01%	-46.72%	21.00%	21.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,456	-16,594	-7,553	-5,783	2,599	2,606	12,379	-23.62%
YoY %	114.80%	-119.70%	-30.61%	-322.51%	-0.27%	-78.95%	-	-
Horiz. %	19.84%	-134.05%	-61.01%	-46.72%	21.00%	21.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.61%	-	-	-	45.12%	65.62%	25.67%	-
YoY %	0.00%	-	-	-	-31.24%	155.63%	-	-
Horiz. %	2.38%	-	-	-	175.77%	255.63%	100.00%	-
Total Cost	84,663	107,430	203,075	178,805	151,516	120,565	96,466	-2.15%
YoY %	-21.19%	-47.10%	13.57%	18.01%	25.67%	24.98%	-	-
Horiz. %	87.76%	111.37%	210.51%	185.36%	157.07%	124.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	319,070	315,075	457,879	350,471	354,218	363,579	357,288	-1.86%
YoY %	1.27%	-31.19%	30.65%	-1.06%	-2.57%	1.76%	-	-
Horiz. %	89.30%	88.19%	128.15%	98.09%	99.14%	101.76%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	319,070	315,075	457,879	350,471	354,218	363,579	357,288	-1.86%
YoY %	1.27%	-31.19%	30.65%	-1.06%	-2.57%	1.76%	-	-
Horiz. %	89.30%	88.19%	128.15%	98.09%	99.14%	101.76%	100.00%	-
NOSH	209,914	210,050	210,036	209,863	209,596	210,161	210,169	-0.02%
YoY %	-0.06%	0.01%	0.08%	0.13%	-0.27%	-0.00%	-	-
Horiz. %	99.88%	99.94%	99.94%	99.85%	99.73%	100.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	2.82%	-18.27%	-3.86%	-3.34%	1.69%	2.12%	11.37%	-
YoY %	115.44%	-373.32%	-15.57%	-297.63%	-20.28%	-81.35%	-	-
Horiz. %	24.80%	-160.69%	-33.95%	-29.38%	14.86%	18.65%	100.00%	-
ROE	0.77%	-5.27%	-1.65%	-1.65%	0.73%	0.72%	3.46%	-
YoY %	114.61%	-219.39%	0.00%	-326.03%	1.39%	-79.19%	-	-
Horiz. %	22.25%	-152.31%	-47.69%	-47.69%	21.10%	20.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	41.50	43.24	93.09	82.45	73.53	58.61	51.79	-3.62%
YoY %	-4.02%	-53.55%	12.90%	12.13%	25.46%	13.17%	-	-
Horiz. %	80.13%	83.49%	179.75%	159.20%	141.98%	113.17%	100.00%	-
EPS	1.17	-7.90	-3.60	-2.75	1.24	1.24	5.89	-23.60%
YoY %	114.81%	-119.44%	-30.91%	-321.77%	0.00%	-78.95%	-	-
Horiz. %	19.86%	-134.13%	-61.12%	-46.69%	21.05%	21.05%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.52	1.50	2.18	1.67	1.69	1.73	1.70	-1.84%
YoY %	1.33%	-31.19%	30.54%	-1.18%	-2.31%	1.76%	-	-
Horiz. %	89.41%	88.24%	128.24%	98.24%	99.41%	101.76%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 210,207
RPS	8.71	9.08	19.55	17.30	15.41	12.32	10.88	-3.63%
YoY %	-4.07%	-53.55%	13.01%	12.26%	25.08%	13.24%	-	-
Horiz. %	80.06%	83.46%	179.69%	159.01%	141.64%	113.24%	100.00%	-
EPS	0.25	-1.66	-0.76	-0.58	0.26	0.26	1.24	-23.41%
YoY %	115.06%	-118.42%	-31.03%	-323.08%	0.00%	-79.03%	-	-
Horiz. %	20.16%	-133.87%	-61.29%	-46.77%	20.97%	20.97%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3191	0.3151	0.4579	0.3505	0.3542	0.3636	0.3573	-1.86%
YoY %	1.27%	-31.19%	30.64%	-1.04%	-2.59%	1.76%	-	-
Horiz. %	89.31%	88.19%	128.16%	98.10%	99.13%	101.76%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.38	0.30	0.45	1.02	1.09	2.16	2.77	-
P/RPS	0.92	0.69	0.48	1.24	1.48	3.69	5.35	-25.41%
YoY %	33.33%	43.75%	-61.29%	-16.22%	-59.89%	-31.03%	-	-
Horiz. %	17.20%	12.90%	8.97%	23.18%	27.66%	68.97%	100.00%	-
P/EPS	32.48	-3.80	-12.51	-37.02	87.90	174.19	47.03	-5.98%
YoY %	954.74%	69.62%	66.21%	-142.12%	-49.54%	270.38%	-	-
Horiz. %	69.06%	-8.08%	-26.60%	-78.72%	186.90%	370.38%	100.00%	-
EY	3.08	-26.33	-7.99	-2.70	1.14	0.57	2.13	6.33%
YoY %	111.70%	-229.54%	-195.93%	-336.84%	100.00%	-73.24%	-	-
Horiz. %	144.60%	-1,236.15%	-375.12%	-126.76%	53.52%	26.76%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.25	0.20	0.21	0.61	0.64	1.25	1.63	-26.82%
YoY %	25.00%	-4.76%	-65.57%	-4.69%	-48.80%	-23.31%	-	-
Horiz. %	15.34%	12.27%	12.88%	37.42%	39.26%	76.69%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	27/08/10	10/08/09	22/08/08	24/08/07	28/08/06	29/08/05	20/08/04	-
Price	0.77	0.36	0.40	0.88	0.99	1.90	2.42	-
P/RPS	1.86	0.83	0.43	1.07	1.35	3.24	4.67	-14.21%
YoY %	124.10%	93.02%	-59.81%	-20.74%	-58.33%	-30.62%	-	-
Horiz. %	39.83%	17.77%	9.21%	22.91%	28.91%	69.38%	100.00%	-
P/EPS	65.81	-4.56	-11.12	-31.93	79.84	153.23	41.09	8.16%
YoY %	1,543.20%	58.99%	65.17%	-139.99%	-47.90%	272.91%	-	-
Horiz. %	160.16%	-11.10%	-27.06%	-77.71%	194.31%	372.91%	100.00%	-
EY	1.52	-21.94	-8.99	-3.13	1.25	0.65	2.43	-7.51%
YoY %	106.93%	-144.05%	-187.22%	-350.40%	92.31%	-73.25%	-	-
Horiz. %	62.55%	-902.88%	-369.96%	-128.81%	51.44%	26.75%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.51	0.24	0.18	0.53	0.59	1.10	1.42	-15.68%
YoY %	112.50%	33.33%	-66.04%	-10.17%	-46.36%	-22.54%	-	-
Horiz. %	35.92%	16.90%	12.68%	37.32%	41.55%	77.46%	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