[MIECO] QoQ Cumulative 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- 2438.1%
YoY- 123.86%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 182,671 85,515 344,820 246,258 163,596 75,552 294,713 -27.36%
PBT 9,956 3,222 19,441 4,069 504 -2,904 -70,164 -
Tax 0 0 -1,564 -632 -651 -270 6,539 -
NP 9,956 3,222 17,877 3,437 -147 -3,174 -63,625 -
-
NP to SH 9,956 3,222 17,877 3,437 -147 -3,174 -63,625 -
-
Tax Rate 0.00% 0.00% 8.04% 15.53% 129.17% - - -
Total Cost 172,715 82,293 326,943 242,821 163,743 78,726 358,338 -38.60%
-
Net Worth 283,556 277,976 273,104 257,775 254,100 252,238 254,084 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 283,556 277,976 273,104 257,775 254,100 252,238 254,084 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 3.51% 1.16% 6.55% 1.33% -0.06% -1.26% -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 86.97 40.61 164.14 117.50 77.90 35.94 140.35 -27.37%
EPS 4.74 1.53 8.51 1.64 -0.07 -1.51 -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 18.27 8.55 34.48 24.63 16.36 7.56 29.47 -27.35%
EPS 1.00 0.32 1.79 0.34 -0.01 -0.32 -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 0.81 1.77 0.23 0.47 0.51 1.00 0.24 125.50%
P/EPS 14.87 47.06 4.41 33.84 -571.43 -23.84 -1.09 -
EY 6.72 2.13 22.69 2.95 -0.18 -4.19 -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 0.96 1.71 0.36 0.39 0.64 0.99 0.27 133.49%
P/EPS 17.62 45.42 6.99 28.05 -714.29 -23.51 -1.24 -
EY 5.68 2.20 14.30 3.57 -0.14 -4.25 -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