[MIECO] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -231.33%
YoY- -808.8%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 328,344 327,192 302,208 294,713 289,184 285,498 265,116 15.31%
PBT 5,425 1,008 -11,616 -70,164 -23,346 -27,462 -32,236 -
Tax -842 -1,302 -1,080 6,539 4,144 6,102 8,596 -
NP 4,582 -294 -12,696 -63,625 -19,202 -21,360 -23,640 -
-
NP to SH 4,582 -294 -12,696 -63,625 -19,202 -21,360 -23,640 -
-
Tax Rate 15.52% 129.17% - - - - - -
Total Cost 323,761 327,486 314,904 358,338 308,386 306,858 288,756 7.91%
-
Net Worth 257,774 254,100 252,238 254,084 304,415 308,440 313,377 -12.19%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 257,774 254,100 252,238 254,084 304,415 308,440 313,377 -12.19%
NOSH 209,573 209,999 210,198 209,986 209,941 209,823 210,320 -0.23%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.40% -0.09% -4.20% -21.59% -6.64% -7.48% -8.92% -
ROE 1.78% -0.12% -5.03% -25.04% -6.31% -6.93% -7.54% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 156.67 155.81 143.77 140.35 137.74 136.07 126.05 15.58%
EPS 2.19 -0.14 -6.04 -30.30 -9.15 -10.18 -11.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.21 1.20 1.21 1.45 1.47 1.49 -11.99%
Adjusted Per Share Value based on latest NOSH - 209,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 32.83 32.72 30.22 29.47 28.92 28.55 26.51 15.30%
EPS 0.46 -0.03 -1.27 -6.36 -1.92 -2.14 -2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2578 0.2541 0.2522 0.2541 0.3044 0.3084 0.3134 -12.19%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.555 0.40 0.36 0.33 0.345 0.365 0.39 -
P/RPS 0.35 0.26 0.25 0.24 0.25 0.27 0.31 8.41%
P/EPS 25.38 -285.71 -5.96 -1.09 -3.77 -3.59 -3.47 -
EY 3.94 -0.35 -16.78 -91.82 -26.51 -27.89 -28.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.33 0.30 0.27 0.24 0.25 0.26 44.10%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 22/08/14 23/05/14 21/02/14 22/11/13 23/08/13 22/05/13 -
Price 0.46 0.50 0.355 0.375 0.35 0.355 0.415 -
P/RPS 0.29 0.32 0.25 0.27 0.25 0.26 0.33 -8.24%
P/EPS 21.04 -357.14 -5.88 -1.24 -3.83 -3.49 -3.69 -
EY 4.75 -0.28 -17.01 -80.80 -26.13 -28.68 -27.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.30 0.31 0.24 0.24 0.28 20.39%

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