[MIECO] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -60.87%
YoY- 111.01%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 294,713 307,691 301,221 174,208 185,739 370,216 351,372 -2.88%
PBT -70,164 -9,190 6,461 1,645 -16,516 -36,261 561 -
Tax 6,539 2,189 -36 -29 1,837 8,308 1,750 24.54%
NP -63,625 -7,001 6,425 1,616 -14,679 -27,953 2,311 -
-
NP to SH -63,625 -7,001 6,425 1,616 -14,679 -27,953 2,311 -
-
Tax Rate - - 0.56% 1.76% - - -311.94% -
Total Cost 358,338 314,692 294,796 172,592 200,418 398,169 349,061 0.43%
-
Net Worth 254,084 319,577 325,449 319,002 317,100 329,656 359,255 -5.60%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 254,084 319,577 325,449 319,002 317,100 329,656 359,255 -5.60%
NOSH 209,986 210,248 209,967 209,870 210,000 209,972 210,090 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -21.59% -2.28% 2.13% 0.93% -7.90% -7.55% 0.66% -
ROE -25.04% -2.19% 1.97% 0.51% -4.63% -8.48% 0.64% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 140.35 146.35 143.46 83.01 88.45 176.32 167.25 -2.87%
EPS -30.30 -3.33 3.06 0.77 -6.99 -13.31 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.52 1.55 1.52 1.51 1.57 1.71 -5.59%
Adjusted Per Share Value based on latest NOSH - 209,499
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 29.47 30.77 30.12 17.42 18.57 37.02 35.14 -2.88%
EPS -6.36 -0.70 0.64 0.16 -1.47 -2.80 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2541 0.3196 0.3254 0.319 0.3171 0.3297 0.3593 -5.60%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.33 0.44 0.43 0.57 0.41 0.25 0.77 -
P/RPS 0.24 0.30 0.30 0.69 0.46 0.14 0.46 -10.26%
P/EPS -1.09 -13.21 14.05 74.03 -5.87 -1.88 70.00 -
EY -91.82 -7.57 7.12 1.35 -17.05 -53.25 1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.28 0.38 0.27 0.16 0.45 -8.15%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 22/02/13 21/02/12 28/02/11 22/02/10 20/02/09 19/02/08 -
Price 0.375 0.355 0.49 0.52 0.55 0.22 0.74 -
P/RPS 0.27 0.24 0.34 0.63 0.62 0.12 0.44 -7.80%
P/EPS -1.24 -10.66 16.01 67.53 -7.87 -1.65 67.27 -
EY -80.80 -9.38 6.24 1.48 -12.71 -60.51 1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.23 0.32 0.34 0.36 0.14 0.43 -5.30%

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