[MIECO] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -27.91%
YoY- 201.51%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 354,988 358,308 365,342 342,060 344,820 328,344 327,192 5.57%
PBT 18,643 21,496 19,912 12,888 19,441 5,425 1,008 595.65%
Tax 0 0 0 0 -1,564 -842 -1,302 -
NP 18,643 21,496 19,912 12,888 17,877 4,582 -294 -
-
NP to SH 18,643 21,496 19,912 12,888 17,877 4,582 -294 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 8.04% 15.52% 129.17% -
Total Cost 336,345 336,812 345,430 329,172 326,943 323,761 327,486 1.79%
-
Net Worth 291,821 289,692 283,556 277,976 273,104 257,774 254,100 9.63%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 291,821 289,692 283,556 277,976 273,104 257,774 254,100 9.63%
NOSH 209,943 209,921 210,042 210,588 210,080 209,573 209,999 -0.01%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.25% 6.00% 5.45% 3.77% 5.18% 1.40% -0.09% -
ROE 6.39% 7.42% 7.02% 4.64% 6.55% 1.78% -0.12% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 169.09 170.69 173.94 162.43 164.14 156.67 155.81 5.58%
EPS 8.88 10.24 9.48 6.12 8.51 2.19 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.38 1.35 1.32 1.30 1.23 1.21 9.65%
Adjusted Per Share Value based on latest NOSH - 210,588
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.50 35.83 36.53 34.21 34.48 32.83 32.72 5.57%
EPS 1.86 2.15 1.99 1.29 1.79 0.46 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2918 0.2897 0.2836 0.278 0.2731 0.2578 0.2541 9.63%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.06 0.95 0.705 0.72 0.375 0.555 0.40 -
P/RPS 0.63 0.56 0.41 0.44 0.23 0.35 0.26 80.11%
P/EPS 11.94 9.28 7.44 11.76 4.41 25.38 -285.71 -
EY 8.38 10.78 13.45 8.50 22.69 3.94 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.69 0.52 0.55 0.29 0.45 0.33 74.12%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 20/11/15 21/08/15 22/05/15 25/02/15 21/11/14 22/08/14 -
Price 0.95 1.29 0.835 0.695 0.595 0.46 0.50 -
P/RPS 0.56 0.76 0.48 0.43 0.36 0.29 0.32 45.07%
P/EPS 10.70 12.60 8.81 11.36 6.99 21.04 -357.14 -
EY 9.35 7.94 11.35 8.81 14.30 4.75 -0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.93 0.62 0.53 0.46 0.37 0.41 39.98%

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