[MIECO] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 1658.73%
YoY- 123.86%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 365,342 342,060 344,820 328,344 327,192 302,208 294,713 15.44%
PBT 19,912 12,888 19,441 5,425 1,008 -11,616 -70,164 -
Tax 0 0 -1,564 -842 -1,302 -1,080 6,539 -
NP 19,912 12,888 17,877 4,582 -294 -12,696 -63,625 -
-
NP to SH 19,912 12,888 17,877 4,582 -294 -12,696 -63,625 -
-
Tax Rate 0.00% 0.00% 8.04% 15.52% 129.17% - - -
Total Cost 345,430 329,172 326,943 323,761 327,486 314,904 358,338 -2.42%
-
Net Worth 283,556 277,976 273,104 257,774 254,100 252,238 254,084 7.61%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 283,556 277,976 273,104 257,774 254,100 252,238 254,084 7.61%
NOSH 210,042 210,588 210,080 209,573 209,999 210,198 209,986 0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.45% 3.77% 5.18% 1.40% -0.09% -4.20% -21.59% -
ROE 7.02% 4.64% 6.55% 1.78% -0.12% -5.03% -25.04% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 173.94 162.43 164.14 156.67 155.81 143.77 140.35 15.42%
EPS 9.48 6.12 8.51 2.19 -0.14 -6.04 -30.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.32 1.30 1.23 1.21 1.20 1.21 7.59%
Adjusted Per Share Value based on latest NOSH - 209,590
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.53 34.21 34.48 32.83 32.72 30.22 29.47 15.43%
EPS 1.99 1.29 1.79 0.46 -0.03 -1.27 -6.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2836 0.278 0.2731 0.2578 0.2541 0.2522 0.2541 7.61%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.705 0.72 0.375 0.555 0.40 0.36 0.33 -
P/RPS 0.41 0.44 0.23 0.35 0.26 0.25 0.24 43.04%
P/EPS 7.44 11.76 4.41 25.38 -285.71 -5.96 -1.09 -
EY 13.45 8.50 22.69 3.94 -0.35 -16.78 -91.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.29 0.45 0.33 0.30 0.27 54.98%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 22/05/15 25/02/15 21/11/14 22/08/14 23/05/14 21/02/14 -
Price 0.835 0.695 0.595 0.46 0.50 0.355 0.375 -
P/RPS 0.48 0.43 0.36 0.29 0.32 0.25 0.27 46.90%
P/EPS 8.81 11.36 6.99 21.04 -357.14 -5.88 -1.24 -
EY 11.35 8.81 14.30 4.75 -0.28 -17.01 -80.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.53 0.46 0.37 0.41 0.30 0.31 58.94%

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