[MIECO] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 21.97%
YoY- -95.59%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 88,044 75,552 77,825 74,139 76,470 66,279 71,418 15.01%
PBT 3,408 -2,904 -52,655 -3,779 -5,672 -8,059 -727 -
Tax -381 -270 3,431 57 902 2,149 2,232 -
NP 3,027 -3,174 -49,224 -3,722 -4,770 -5,910 1,505 59.54%
-
NP to SH 3,027 -3,174 -49,224 -3,722 -4,770 -5,910 1,505 59.54%
-
Tax Rate 11.18% - - - - - - -
Total Cost 85,017 78,726 127,049 77,861 81,240 72,189 69,913 13.96%
-
Net Worth 254,352 252,238 254,100 304,909 308,894 313,377 209,156 13.97%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 254,352 252,238 254,100 304,909 308,894 313,377 209,156 13.97%
NOSH 210,208 210,198 209,999 210,282 210,132 210,320 209,156 0.33%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.44% -4.20% -63.25% -5.02% -6.24% -8.92% 2.11% -
ROE 1.19% -1.26% -19.37% -1.22% -1.54% -1.89% 0.72% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.88 35.94 37.06 35.26 36.39 31.51 34.15 14.61%
EPS 1.44 -1.51 -23.44 -1.77 -2.27 -2.81 0.72 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.20 1.21 1.45 1.47 1.49 1.00 13.59%
Adjusted Per Share Value based on latest NOSH - 210,282
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.80 7.56 7.78 7.41 7.65 6.63 7.14 14.99%
EPS 0.30 -0.32 -4.92 -0.37 -0.48 -0.59 0.15 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2544 0.2522 0.2541 0.3049 0.3089 0.3134 0.2092 13.97%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.40 0.36 0.33 0.345 0.365 0.39 0.44 -
P/RPS 0.96 1.00 0.89 0.98 1.00 1.24 1.29 -17.92%
P/EPS 27.78 -23.84 -1.41 -19.49 -16.08 -13.88 61.15 -40.98%
EY 3.60 -4.19 -71.03 -5.13 -6.22 -7.21 1.64 69.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.27 0.24 0.25 0.26 0.44 -17.49%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 23/05/14 21/02/14 22/11/13 23/08/13 22/05/13 22/02/13 -
Price 0.50 0.355 0.375 0.35 0.355 0.415 0.355 -
P/RPS 1.19 0.99 1.01 0.99 0.98 1.32 1.04 9.42%
P/EPS 34.72 -23.51 -1.60 -19.77 -15.64 -14.77 49.34 -20.93%
EY 2.88 -4.25 -62.51 -5.06 -6.39 -6.77 2.03 26.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.30 0.31 0.24 0.24 0.28 0.36 9.08%

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