[MIECO] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 4.3%
YoY- -453.7%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 326,150 324,084 315,560 303,986 294,713 288,306 293,003 7.38%
PBT 19,441 -48,586 -55,930 -65,010 -70,165 -18,237 -16,318 -
Tax -1,563 2,799 2,837 4,120 6,539 5,340 5,240 -
NP 17,878 -45,787 -53,093 -60,890 -63,626 -12,897 -11,078 -
-
NP to SH 17,878 -45,787 -53,093 -60,890 -63,626 -12,897 -11,078 -
-
Tax Rate 8.04% - - - - - - -
Total Cost 308,272 369,871 368,653 364,876 358,339 301,203 304,081 0.91%
-
Net Worth 272,889 257,796 254,352 252,238 254,100 304,909 308,894 -7.90%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 272,889 257,796 254,352 252,238 254,100 304,909 308,894 -7.90%
NOSH 209,915 209,590 210,208 210,198 209,999 210,282 210,132 -0.06%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.48% -14.13% -16.83% -20.03% -21.59% -4.47% -3.78% -
ROE 6.55% -17.76% -20.87% -24.14% -25.04% -4.23% -3.59% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 155.37 154.63 150.12 144.62 140.34 137.10 139.44 7.45%
EPS 8.52 -21.85 -25.26 -28.97 -30.30 -6.13 -5.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.23 1.21 1.20 1.21 1.45 1.47 -7.84%
Adjusted Per Share Value based on latest NOSH - 210,198
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 32.62 32.41 31.56 30.40 29.47 28.83 29.30 7.39%
EPS 1.79 -4.58 -5.31 -6.09 -6.36 -1.29 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2729 0.2578 0.2544 0.2522 0.2541 0.3049 0.3089 -7.90%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.375 0.555 0.40 0.36 0.33 0.345 0.365 -
P/RPS 0.24 0.36 0.27 0.25 0.24 0.25 0.26 -5.18%
P/EPS 4.40 -2.54 -1.58 -1.24 -1.09 -5.63 -6.92 -
EY 22.71 -39.36 -63.14 -80.47 -91.81 -17.78 -14.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.45 0.33 0.30 0.27 0.24 0.25 10.37%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 21/11/14 22/08/14 23/05/14 21/02/14 22/11/13 23/08/13 -
Price 0.595 0.46 0.50 0.355 0.375 0.35 0.355 -
P/RPS 0.38 0.30 0.33 0.25 0.27 0.26 0.25 32.09%
P/EPS 6.99 -2.11 -1.98 -1.23 -1.24 -5.71 -6.73 -
EY 14.31 -47.49 -50.51 -81.60 -80.79 -17.52 -14.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.41 0.30 0.31 0.24 0.24 54.11%

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