[MIECO] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 695.7%
YoY- 123.65%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 372,623 317,089 359,068 393,328 381,916 353,294 303,016 14.73%
PBT 22,975 -809 15,278 25,752 -3,750 -34,329 -68,388 -
Tax 4,530 0 0 0 -573 -7,513 -10,478 -
NP 27,505 -809 15,278 25,752 -4,323 -41,842 -78,866 -
-
NP to SH 27,505 -809 15,278 25,752 -4,323 -41,842 -78,866 -
-
Tax Rate -19.72% - 0.00% 0.00% - - - -
Total Cost 345,118 317,898 343,790 367,576 386,239 395,137 381,882 -6.50%
-
Net Worth 419,999 346,857 344,399 341,249 335,999 309,749 299,249 25.27%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 419,999 346,857 344,399 341,249 335,999 309,749 299,249 25.27%
NOSH 999,999 867,142 840,000 525,000 525,000 525,000 525,000 53.47%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.38% -0.26% 4.25% 6.55% -1.13% -11.84% -26.03% -
ROE 6.55% -0.23% 4.44% 7.55% -1.29% -13.51% -26.35% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 37.26 36.57 42.75 74.92 72.75 67.29 57.72 -25.24%
EPS 2.75 -0.09 1.82 4.92 -0.82 -7.97 -15.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.40 0.41 0.65 0.64 0.59 0.57 -18.37%
Adjusted Per Share Value based on latest NOSH - 525,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 37.26 31.71 35.91 39.33 38.19 35.33 30.30 14.73%
EPS 2.75 -0.08 1.53 2.58 -0.43 -4.18 -7.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.3469 0.3444 0.3413 0.336 0.3098 0.2993 25.26%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.55 0.505 0.525 0.87 0.905 0.39 0.24 -
P/RPS 1.48 1.38 1.23 1.16 1.24 0.58 0.42 131.03%
P/EPS 20.00 -541.07 28.87 17.74 -109.91 -4.89 -1.60 -
EY 5.00 -0.18 3.46 5.64 -0.91 -20.44 -62.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.26 1.28 1.34 1.41 0.66 0.42 113.03%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 30/11/21 26/08/21 27/05/21 21/05/21 26/11/20 25/08/20 -
Price 0.635 0.44 0.53 0.53 0.505 0.65 0.29 -
P/RPS 1.70 1.20 1.24 0.71 0.69 0.97 0.50 125.60%
P/EPS 23.09 -471.43 29.14 10.80 -61.33 -8.16 -1.93 -
EY 4.33 -0.21 3.43 9.25 -1.63 -12.26 -51.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.10 1.29 0.82 0.79 1.10 0.51 105.78%

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