[MIECO] YoY Quarter Result on 31-Mar-2007 [#1]

Stock

[MIECO] MIECO CHIPBOARD BHD

Announcement Date

25-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -84.02%

YoY- 166.44%

Quarter Report

MIECO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Quarter Result
Revenue	42,444	44,787	93,997	95,057	67,980	57,763	49,642	-2.57%
YoY %	-5.23%	-52.35%	-1.12%	39.83%	17.69%	16.36%	-	-
Horiz. %	85.50%	90.22%	189.35%	191.49%	136.94%	116.36%	100.00%	-
PBT	1,449	-20,118	-5,012	307	217	7,307	7,327	-23.66%
YoY %	107.20%	-301.40%	-1,732.57%	41.47%	-97.03%	-0.27%	-	-
Horiz. %	19.78%	-274.57%	-68.40%	4.19%	2.96%	99.73%	100.00%	-
Tax	-13	-2,530	1,157	-113	-509	-4,821	-950	-51.07%
YoY %	99.49%	-318.67%	1,123.89%	77.80%	89.44%	-407.47%	-	-
Horiz. %	1.37%	266.32%	-121.79%	11.89%	53.58%	507.47%	100.00%	-
NP	1,436	-22,648	-3,855	194	-292	2,486	6,377	-21.99%
YoY %	106.34%	-487.50%	-2,087.11%	166.44%	-111.75%	-61.02%	-	-
Horiz. %	22.52%	-355.15%	-60.45%	3.04%	-4.58%	38.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,436	-22,648	-3,855	194	-292	2,486	6,377	-21.99%
YoY %	106.34%	-487.50%	-2,087.11%	166.44%	-111.75%	-61.02%	-	-
Horiz. %	22.52%	-355.15%	-60.45%	3.04%	-4.58%	38.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.90%	-	-	36.81%	234.56%	65.98%	12.97%	-
YoY %	0.00%	-	-	-84.31%	255.50%	408.71%	-	-
Horiz. %	6.94%	-	-	283.81%	1,808.48%	508.71%	100.00%	-
Total Cost	41,008	67,435	97,852	94,863	68,272	55,277	43,265	-0.88%
YoY %	-39.19%	-31.08%	3.15%	38.95%	23.51%	27.76%	-	-
Horiz. %	94.78%	155.87%	226.17%	219.26%	157.80%	127.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	320,988	308,836	459,900	302,100	350,399	379,220	352,413	-1.54%
YoY %	3.93%	-32.85%	52.23%	-13.78%	-7.60%	7.61%	-	-
Horiz. %	91.08%	87.63%	130.50%	85.72%	99.43%	107.61%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	320,988	308,836	459,900	302,100	350,399	379,220	352,413	-1.54%
YoY %	3.93%	-32.85%	52.23%	-13.78%	-7.60%	7.61%	-	-
Horiz. %	91.08%	87.63%	130.50%	85.72%	99.43%	107.61%	100.00%	-
NOSH	211,176	210,092	209,999	176,666	208,571	210,677	209,769	0.11%
YoY %	0.52%	0.04%	18.87%	-15.30%	-1.00%	0.43%	-	-
Horiz. %	100.67%	100.15%	100.11%	84.22%	99.43%	100.43%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	3.38%	-50.57%	-4.10%	0.20%	-0.43%	4.30%	12.85%	-
YoY %	106.68%	-1,133.41%	-2,150.00%	146.51%	-110.00%	-66.54%	-	-
Horiz. %	26.30%	-393.54%	-31.91%	1.56%	-3.35%	33.46%	100.00%	-
ROE	0.45%	-7.33%	-0.84%	0.06%	-0.08%	0.66%	1.81%	-
YoY %	106.14%	-772.62%	-1,500.00%	175.00%	-112.12%	-63.54%	-	-
Horiz. %	24.86%	-404.97%	-46.41%	3.31%	-4.42%	36.46%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	20.10	21.32	44.76	53.81	32.59	27.42	23.66	-2.67%
YoY %	-5.72%	-52.37%	-16.82%	65.11%	18.85%	15.89%	-	-
Horiz. %	84.95%	90.11%	189.18%	227.43%	137.74%	115.89%	100.00%	-
EPS	0.68	-10.78	-1.84	0.09	-0.14	1.18	3.04	-22.07%
YoY %	106.31%	-485.87%	-2,144.44%	164.29%	-111.86%	-61.18%	-	-
Horiz. %	22.37%	-354.61%	-60.53%	2.96%	-4.61%	38.82%	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	1.47	2.19	1.71	1.68	1.80	1.68	-1.65%
YoY %	3.40%	-32.88%	28.07%	1.79%	-6.67%	7.14%	-	-
Horiz. %	90.48%	87.50%	130.36%	101.79%	100.00%	107.14%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 176,666
RPS	4.24	4.48	9.40	9.51	6.80	5.78	4.96	-2.57%
YoY %	-5.36%	-52.34%	-1.16%	39.85%	17.65%	16.53%	-	-
Horiz. %	85.48%	90.32%	189.52%	191.73%	137.10%	116.53%	100.00%	-
EPS	0.14	-2.26	-0.39	0.02	-0.03	0.25	0.64	-22.36%
YoY %	106.19%	-479.49%	-2,050.00%	166.67%	-112.00%	-60.94%	-	-
Horiz. %	21.88%	-353.12%	-60.94%	3.12%	-4.69%	39.06%	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	0.321	0.3088	0.4599	0.3021	0.3504	0.3792	0.3524	-1.54%
YoY %	3.95%	-32.85%	52.23%	-13.78%	-7.59%	7.60%	-	-
Horiz. %	91.09%	87.63%	130.51%	85.73%	99.43%	107.60%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.47	0.28	0.53	1.11	1.08	2.20	2.72	-
P/RPS	2.34	1.31	1.18	2.06	3.31	8.02	11.49	-23.28%
YoY %	78.63%	11.02%	-42.72%	-37.76%	-58.73%	-30.20%	-	-
Horiz. %	20.37%	11.40%	10.27%	17.93%	28.81%	69.80%	100.00%	-
P/EPS	69.12	-2.60	-28.87	1,010.82	-771.43	186.44	89.47	-4.20%
YoY %	2,758.46%	90.99%	-102.86%	231.03%	-513.77%	108.38%	-	-
Horiz. %	77.25%	-2.91%	-32.27%	1,129.79%	-862.22%	208.38%	100.00%	-
EY	1.45	-38.50	-3.46	0.10	-0.13	0.54	1.12	4.39%
YoY %	103.77%	-1,012.72%	-3,560.00%	176.92%	-124.07%	-51.79%	-	-
Horiz. %	129.46%	-3,437.50%	-308.93%	8.93%	-11.61%	48.21%	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	0.31	0.19	0.24	0.65	0.64	1.22	1.62	-24.07%
YoY %	63.16%	-20.83%	-63.08%	1.56%	-47.54%	-24.69%	-	-
Horiz. %	19.14%	11.73%	14.81%	40.12%	39.51%	75.31%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	19/05/10	22/05/09	23/05/08	25/05/07	26/05/06	24/05/05	24/05/04	-
Price	0.40	0.32	0.56	1.09	1.05	1.85	2.39	-
P/RPS	1.99	1.50	1.25	2.03	3.22	6.75	10.10	-23.70%
YoY %	32.67%	20.00%	-38.42%	-36.96%	-52.30%	-33.17%	-	-
Horiz. %	19.70%	14.85%	12.38%	20.10%	31.88%	66.83%	100.00%	-
P/EPS	58.82	-2.97	-30.51	992.61	-750.00	156.78	78.62	-4.71%
YoY %	2,080.47%	90.27%	-103.07%	232.35%	-578.38%	99.41%	-	-
Horiz. %	74.82%	-3.78%	-38.81%	1,262.54%	-953.96%	199.41%	100.00%	-
EY	1.70	-33.69	-3.28	0.10	-0.13	0.64	1.27	4.97%
YoY %	105.05%	-927.13%	-3,380.00%	176.92%	-120.31%	-49.61%	-	-
Horiz. %	133.86%	-2,652.76%	-258.27%	7.87%	-10.24%	50.39%	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	0.26	0.22	0.26	0.64	0.63	1.03	1.42	-24.63%
YoY %	18.18%	-15.38%	-59.38%	1.59%	-38.83%	-27.46%	-	-
Horiz. %	18.31%	15.49%	18.31%	45.07%	44.37%	72.54%	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