[MIECO] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 15.58%
YoY- -208.78%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 294,713 216,888 142,749 66,279 307,691 236,273 157,437 51.71%
PBT -70,164 -17,510 -13,731 -8,059 -9,190 -8,256 -6,396 391.55%
Tax 6,539 3,108 3,051 2,149 2,189 -250 -207 -
NP -63,625 -14,402 -10,680 -5,910 -7,001 -8,506 -6,603 350.95%
-
NP to SH -63,625 -14,402 -10,680 -5,910 -7,001 -8,506 -6,603 350.95%
-
Tax Rate - - - - - - - -
Total Cost 358,338 231,290 153,429 72,189 314,692 244,779 164,040 68.11%
-
Net Worth 254,084 304,415 308,440 313,377 319,577 317,137 319,635 -14.15%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 254,084 304,415 308,440 313,377 319,577 317,137 319,635 -14.15%
NOSH 209,986 209,941 209,823 210,320 210,248 210,024 210,286 -0.09%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -21.59% -6.64% -7.48% -8.92% -2.28% -3.60% -4.19% -
ROE -25.04% -4.73% -3.46% -1.89% -2.19% -2.68% -2.07% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 140.35 103.31 68.03 31.51 146.35 112.50 74.87 51.85%
EPS -30.30 -6.86 -5.09 -2.81 -3.33 -4.05 -3.14 351.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.45 1.47 1.49 1.52 1.51 1.52 -14.07%
Adjusted Per Share Value based on latest NOSH - 210,320
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.47 21.69 14.27 6.63 30.77 23.63 15.74 51.73%
EPS -6.36 -1.44 -1.07 -0.59 -0.70 -0.85 -0.66 350.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2541 0.3044 0.3084 0.3134 0.3196 0.3171 0.3196 -14.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.33 0.345 0.365 0.39 0.44 0.38 0.41 -
P/RPS 0.24 0.33 0.54 1.24 0.30 0.34 0.55 -42.38%
P/EPS -1.09 -5.03 -7.17 -13.88 -13.21 -9.38 -13.06 -80.81%
EY -91.82 -19.88 -13.95 -7.21 -7.57 -10.66 -7.66 421.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.25 0.26 0.29 0.25 0.27 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 22/11/13 23/08/13 22/05/13 22/02/13 19/11/12 27/08/12 -
Price 0.375 0.35 0.355 0.415 0.355 0.41 0.43 -
P/RPS 0.27 0.34 0.52 1.32 0.24 0.36 0.57 -39.15%
P/EPS -1.24 -5.10 -6.97 -14.77 -10.66 -10.12 -13.69 -79.74%
EY -80.80 -19.60 -14.34 -6.77 -9.38 -9.88 -7.30 394.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.24 0.24 0.28 0.23 0.27 0.28 7.00%

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