[MIECO] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 321.66%
YoY- 117.8%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 71,418 85,022 45,205 47,783 66,148 93,766 85,485 -2.94%
PBT -727 1,494 -2,471 2,236 -25,068 4,473 1,371 -
Tax 2,232 -468 -43 1,253 5,466 479 -157 -
NP 1,505 1,026 -2,514 3,489 -19,602 4,952 1,214 3.64%
-
NP to SH 1,505 1,026 -2,514 3,489 -19,602 4,952 1,214 3.64%
-
Tax Rate - 31.33% - -56.04% - -10.71% 11.45% -
Total Cost 69,913 83,996 47,719 44,294 85,750 88,814 84,271 -3.06%
-
Net Worth 209,156 324,551 318,439 317,372 336,092 358,810 357,920 -8.55%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 2,093 -
Div Payout % - - - - - - 172.41% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 209,156 324,551 318,439 317,372 336,092 358,810 357,920 -8.55%
NOSH 209,156 209,387 209,499 210,180 210,057 209,830 209,310 -0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.11% 1.21% -5.56% 7.30% -29.63% 5.28% 1.42% -
ROE 0.72% 0.32% -0.79% 1.10% -5.83% 1.38% 0.34% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 34.15 40.61 21.58 22.73 31.49 44.69 40.84 -2.93%
EPS 0.72 0.49 -1.20 1.66 -9.33 2.36 0.58 3.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.00 1.55 1.52 1.51 1.60 1.71 1.71 -8.54%
Adjusted Per Share Value based on latest NOSH - 210,180
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.14 8.50 4.52 4.78 6.61 9.38 8.55 -2.95%
EPS 0.15 0.10 -0.25 0.35 -1.96 0.50 0.12 3.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
NAPS 0.2092 0.3246 0.3184 0.3174 0.3361 0.3588 0.3579 -8.55%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.44 0.43 0.57 0.41 0.25 0.77 1.17 -
P/RPS 1.29 1.06 2.64 1.80 0.79 1.72 2.86 -12.41%
P/EPS 61.15 87.76 -47.50 24.70 -2.68 32.63 201.72 -18.02%
EY 1.64 1.14 -2.11 4.05 -37.33 3.06 0.50 21.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
P/NAPS 0.44 0.28 0.38 0.27 0.16 0.45 0.68 -6.99%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 21/02/12 28/02/11 22/02/10 20/02/09 19/02/08 26/02/07 -
Price 0.355 0.49 0.52 0.55 0.22 0.74 1.39 -
P/RPS 1.04 1.21 2.41 2.42 0.70 1.66 3.40 -17.90%
P/EPS 49.34 100.00 -43.33 33.13 -2.36 31.36 239.66 -23.13%
EY 2.03 1.00 -2.31 3.02 -42.42 3.19 0.42 29.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.72 -
P/NAPS 0.36 0.32 0.34 0.36 0.14 0.43 0.81 -12.63%

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