[MIECO] YoY TTM 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- -127.03%

YoY- 76.95%

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
TTM Result
Revenue	182,022	265,530	373,872	349,331	289,930	250,982	206,211	-2.05%
YoY %	-31.45%	-28.98%	7.03%	20.49%	15.52%	21.71%	-	-
Horiz. %	88.27%	128.77%	181.31%	169.40%	140.60%	121.71%	100.00%	-
PBT	5,813	-46,141	-2,073	-2,062	-9,266	29,343	31,685	-24.60%
YoY %	112.60%	-2,125.81%	-0.53%	77.75%	-131.58%	-7.39%	-	-
Horiz. %	18.35%	-145.62%	-6.54%	-6.51%	-29.24%	92.61%	100.00%	-
Tax	-1,454	9,147	2,959	175	1,081	-8,628	-1,852	-3.95%
YoY %	-115.90%	209.12%	1,590.86%	-83.81%	112.53%	-365.87%	-	-
Horiz. %	78.51%	-493.90%	-159.77%	-9.45%	-58.37%	465.87%	100.00%	-
NP	4,359	-36,994	886	-1,887	-8,185	20,715	29,833	-27.41%
YoY %	111.78%	-4,275.40%	146.95%	76.95%	-139.51%	-30.56%	-	-
Horiz. %	14.61%	-124.00%	2.97%	-6.33%	-27.44%	69.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,359	-36,994	886	-1,887	-8,185	20,715	29,833	-27.41%
YoY %	111.78%	-4,275.40%	146.95%	76.95%	-139.51%	-30.56%	-	-
Horiz. %	14.61%	-124.00%	2.97%	-6.33%	-27.44%	69.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.01%	-	-	-	-	29.40%	5.85%	-
YoY %	0.00%	-	-	-	-	402.56%	-	-
Horiz. %	427.52%	-	-	-	-	502.56%	100.00%	-
Total Cost	177,663	302,524	372,986	351,218	298,115	230,267	176,378	0.12%
YoY %	-41.27%	-18.89%	6.20%	17.81%	29.46%	30.55%	-	-
Horiz. %	100.73%	171.52%	211.47%	199.13%	169.02%	130.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	319,200	315,312	457,989	351,046	354,042	346,000	356,762	-1.83%
YoY %	1.23%	-31.15%	30.46%	-0.85%	2.32%	-3.02%	-	-
Horiz. %	89.47%	88.38%	128.37%	98.40%	99.24%	96.98%	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	-	-	-	2,093	-	15,753	15,745	-
YoY %	-	-	-	0.00%	-	0.05%	-	-
Horiz. %	-	-	-	13.29%	-	100.05%	100.00%	-
Div Payout %	-	-	-	0.00%	-	76.05%	52.78%	-
YoY %	-	-	-	0.00%	-	44.09%	-	-
Horiz. %	-	-	-	0.00%	-	144.09%	100.00%	-

	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	319,200	315,312	457,989	351,046	354,042	346,000	356,762	-1.83%
YoY %	1.23%	-31.15%	30.46%	-0.85%	2.32%	-3.02%	-	-
Horiz. %	89.47%	88.38%	128.37%	98.40%	99.24%	96.98%	100.00%	-
NOSH	210,000	210,208	210,086	210,207	209,492	200,000	209,860	0.01%
YoY %	-0.10%	0.06%	-0.06%	0.34%	4.75%	-4.70%	-	-
Horiz. %	100.07%	100.17%	100.11%	100.17%	99.82%	95.30%	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	2.39%	-13.93%	0.24%	-0.54%	-2.82%	8.25%	14.47%	-
YoY %	117.16%	-5,904.17%	144.44%	80.85%	-134.18%	-42.99%	-	-
Horiz. %	16.52%	-96.27%	1.66%	-3.73%	-19.49%	57.01%	100.00%	-
ROE	1.37%	-11.73%	0.19%	-0.54%	-2.31%	5.99%	8.36%	-
YoY %	111.68%	-6,273.68%	135.19%	76.62%	-138.56%	-28.35%	-	-
Horiz. %	16.39%	-140.31%	2.27%	-6.46%	-27.63%	71.65%	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	86.68	126.32	177.96	166.18	138.40	125.49	98.26	-2.06%
YoY %	-31.38%	-29.02%	7.09%	20.07%	10.29%	27.71%	-	-
Horiz. %	88.21%	128.56%	181.11%	169.12%	140.85%	127.71%	100.00%	-
EPS	2.08	-17.60	0.42	-0.90	-3.91	10.36	14.22	-27.40%
YoY %	111.82%	-4,290.48%	146.67%	76.98%	-137.74%	-27.14%	-	-
Horiz. %	14.63%	-123.77%	2.95%	-6.33%	-27.50%	72.86%	100.00%	-
DPS	0.00	0.00	0.00	1.00	0.00	7.88	7.50	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	5.07%	-	-
Horiz. %	0.00%	0.00%	0.00%	13.33%	0.00%	105.07%	100.00%	-
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	18.20	26.55	37.39	34.93	28.99	25.10	20.62	-2.05%
YoY %	-31.45%	-28.99%	7.04%	20.49%	15.50%	21.73%	-	-
Horiz. %	88.26%	128.76%	181.33%	169.40%	140.59%	121.73%	100.00%	-
EPS	0.44	-3.70	0.09	-0.19	-0.82	2.07	2.98	-27.28%
YoY %	111.89%	-4,211.11%	147.37%	76.83%	-139.61%	-30.54%	-	-
Horiz. %	14.77%	-124.16%	3.02%	-6.38%	-27.52%	69.46%	100.00%	-
DPS	0.00	0.00	0.00	0.21	0.00	1.58	1.57	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.64%	-	-
Horiz. %	0.00%	0.00%	0.00%	13.38%	0.00%	100.64%	100.00%	-
NAPS	0.3192	0.3153	0.458	0.351	0.354	0.346	0.3568	-1.83%
YoY %	1.24%	-31.16%	30.48%	-0.85%	2.31%	-3.03%	-	-
Horiz. %	89.46%	88.37%	128.36%	98.37%	99.22%	96.97%	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	0.44	0.24	0.25	0.61	0.79	1.72	2.82	-26.61%
YoY %	83.33%	-4.00%	-59.02%	-22.78%	-54.07%	-39.01%	-	-
Horiz. %	15.60%	8.51%	8.87%	21.63%	28.01%	60.99%	100.00%	-
P/EPS	18.31	-1.70	106.70	-113.63	-27.90	20.85	19.49	-1.03%
YoY %	1,177.06%	-101.59%	193.90%	-307.28%	-233.81%	6.98%	-	-
Horiz. %	93.95%	-8.72%	547.46%	-583.02%	-143.15%	106.98%	100.00%	-
EY	5.46	-58.66	0.94	-0.88	-3.58	4.80	5.13	1.04%
YoY %	109.31%	-6,340.43%	206.82%	75.42%	-174.58%	-6.43%	-	-
Horiz. %	106.43%	-1,143.47%	18.32%	-17.15%	-69.79%	93.57%	100.00%	-
DY	0.00	0.00	0.00	0.98	0.00	3.65	2.71	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	34.69%	-	-
Horiz. %	0.00%	0.00%	0.00%	36.16%	0.00%	134.69%	100.00%	-
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	0.89	0.28	0.22	0.53	0.72	1.51	2.46	-15.58%
YoY %	217.86%	27.27%	-58.49%	-26.39%	-52.32%	-38.62%	-	-
Horiz. %	36.18%	11.38%	8.94%	21.54%	29.27%	61.38%	100.00%	-
P/EPS	37.10	-2.05	94.85	-98.03	-25.34	18.34	17.02	13.86%
YoY %	1,909.76%	-102.16%	196.76%	-286.86%	-238.17%	7.76%	-	-
Horiz. %	217.98%	-12.04%	557.29%	-575.97%	-148.88%	107.76%	100.00%	-
EY	2.70	-48.89	1.05	-1.02	-3.95	5.45	5.87	-12.13%
YoY %	105.52%	-4,756.19%	202.94%	74.18%	-172.48%	-7.16%	-	-
Horiz. %	46.00%	-832.88%	17.89%	-17.38%	-67.29%	92.84%	100.00%	-
DY	0.00	0.00	0.00	1.13	0.00	4.15	3.10	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	33.87%	-	-
Horiz. %	0.00%	0.00%	0.00%	36.45%	0.00%	133.87%	100.00%	-
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