[MIECO] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -2.1%
YoY- -1011.21%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 321,295 261,404 176,856 204,104 397,834 343,091 302,906 0.98%
PBT -6,762 2,496 6,340 -43,820 -6,720 -2,541 -612 49.18%
Tax -718 389 1,267 6,050 3,321 1,459 -1,149 -7.53%
NP -7,480 2,885 7,607 -37,770 -3,399 -1,082 -1,761 27.23%
-
NP to SH -7,480 2,885 7,607 -37,770 -3,399 -1,082 -1,761 27.23%
-
Tax Rate - -15.58% -19.98% - - - - -
Total Cost 328,775 258,519 169,249 241,874 401,233 344,173 304,667 1.27%
-
Net Worth 315,772 323,876 320,152 312,701 349,622 352,901 356,203 -1.98%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 2,093 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 315,772 323,876 320,152 312,701 349,622 352,901 356,203 -1.98%
NOSH 209,120 210,309 209,249 209,866 209,354 210,060 209,531 -0.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.33% 1.10% 4.30% -18.51% -0.85% -0.32% -0.58% -
ROE -2.37% 0.89% 2.38% -12.08% -0.97% -0.31% -0.49% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 153.64 124.30 84.52 97.25 190.03 163.33 144.56 1.01%
EPS -3.58 1.37 3.64 -18.00 -1.62 -0.52 -0.84 27.30%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.51 1.54 1.53 1.49 1.67 1.68 1.70 -1.95%
Adjusted Per Share Value based on latest NOSH - 209,866
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 32.13 26.14 17.69 20.41 39.78 34.31 30.29 0.98%
EPS -0.75 0.29 0.76 -3.78 -0.34 -0.11 -0.18 26.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.3158 0.3239 0.3202 0.3127 0.3496 0.3529 0.3562 -1.98%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.38 0.35 0.69 0.40 0.32 0.90 0.94 -
P/RPS 0.25 0.28 0.82 0.41 0.17 0.55 0.65 -14.70%
P/EPS -10.62 25.51 18.98 -2.22 -19.71 -174.73 -111.85 -32.43%
EY -9.41 3.92 5.27 -44.99 -5.07 -0.57 -0.89 48.09%
DY 0.00 0.00 0.00 0.00 0.00 1.11 0.00 -
P/NAPS 0.25 0.23 0.45 0.27 0.19 0.54 0.55 -12.30%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 22/11/11 16/11/10 20/11/09 21/11/08 26/11/07 17/11/06 -
Price 0.41 0.44 0.60 0.50 0.24 0.82 1.17 -
P/RPS 0.27 0.35 0.71 0.51 0.13 0.50 0.81 -16.71%
P/EPS -11.46 32.07 16.50 -2.78 -14.78 -159.20 -139.21 -34.01%
EY -8.72 3.12 6.06 -35.99 -6.76 -0.63 -0.72 51.48%
DY 0.00 0.00 0.00 0.00 0.00 1.22 0.00 -
P/NAPS 0.27 0.29 0.39 0.34 0.14 0.49 0.69 -14.46%

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