[MIECO] QoQ TTM 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- -16.42%
YoY- -72.42%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 315,560 303,986 294,713 288,306 293,003 300,276 307,691 1.70%
PBT -55,930 -65,010 -70,165 -18,237 -16,318 -15,215 -8,983 239.57%
Tax 2,837 4,120 6,539 5,340 5,240 4,218 1,982 27.09%
NP -53,093 -60,890 -63,626 -12,897 -11,078 -10,997 -7,001 287.43%
-
NP to SH -53,093 -60,890 -63,626 -12,897 -11,078 -10,997 -7,001 287.43%
-
Tax Rate - - - - - - - -
Total Cost 368,653 364,876 358,339 301,203 304,081 311,273 314,692 11.15%
-
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 -16.83% -20.03% -21.59% -4.47% -3.78% -3.66% -2.28% -
ROE -20.87% -24.14% -25.04% -4.23% -3.59% -3.51% -3.35% -
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 150.12 144.62 140.34 137.10 139.44 142.77 147.11 1.36%
EPS -25.26 -28.97 -30.30 -6.13 -5.27 -5.23 -3.35 285.95%
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 31.56 30.40 29.47 28.83 29.30 30.03 30.77 1.70%
EPS -5.31 -6.09 -6.36 -1.29 -1.11 -1.10 -0.70 287.50%
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 0.27 0.25 0.24 0.25 0.26 0.27 0.30 -6.80%
P/EPS -1.58 -1.24 -1.09 -5.63 -6.92 -7.46 -13.15 -75.74%
EY -63.14 -80.47 -91.81 -17.78 -14.44 -13.41 -7.61 311.43%
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 0.33 0.25 0.27 0.26 0.25 0.29 0.24 23.72%
P/EPS -1.98 -1.23 -1.24 -5.71 -6.73 -7.94 -10.61 -67.44%
EY -50.51 -81.60 -80.79 -17.52 -14.85 -12.60 -9.43 207.07%
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