[MIECO] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 9.64%
YoY- -61.74%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 281,378 365,342 327,192 285,498 314,874 289,652 174,238 8.30%
PBT 64,022 19,912 1,008 -27,462 -12,792 5,308 4,942 53.19%
Tax 0 0 -1,302 6,102 -414 1,410 -30 -
NP 64,022 19,912 -294 -21,360 -13,206 6,718 4,912 53.34%
-
NP to SH 64,022 19,912 -294 -21,360 -13,206 6,718 4,912 53.34%
-
Tax Rate 0.00% 0.00% 129.17% - - -26.56% 0.61% -
Total Cost 217,356 345,430 327,486 306,858 328,080 282,934 169,326 4.24%
-
Net Worth 323,470 283,556 254,100 308,440 319,635 321,204 319,070 0.22%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 323,470 283,556 254,100 308,440 319,635 321,204 319,070 0.22%
NOSH 210,045 210,042 209,999 209,823 210,286 209,937 209,914 0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 22.75% 5.45% -0.09% -7.48% -4.19% 2.32% 2.82% -
ROE 19.79% 7.02% -0.12% -6.93% -4.13% 2.09% 1.54% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 133.96 173.94 155.81 136.07 149.74 137.97 83.00 8.29%
EPS 30.48 9.48 -0.14 -10.18 -6.28 3.20 2.34 53.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.35 1.21 1.47 1.52 1.53 1.52 0.21%
Adjusted Per Share Value based on latest NOSH - 210,132
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 28.14 36.53 32.72 28.55 31.49 28.97 17.42 8.31%
EPS 6.40 1.99 -0.03 -2.14 -1.32 0.67 0.49 53.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3235 0.2836 0.2541 0.3084 0.3196 0.3212 0.3191 0.22%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.85 0.705 0.40 0.365 0.41 0.58 0.38 -
P/RPS 0.63 0.41 0.26 0.27 0.27 0.42 0.46 5.37%
P/EPS 2.79 7.44 -285.71 -3.59 -6.53 18.13 16.24 -25.42%
EY 35.86 13.45 -0.35 -27.89 -15.32 5.52 6.16 34.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.33 0.25 0.27 0.38 0.25 14.02%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 21/08/15 22/08/14 23/08/13 27/08/12 23/08/11 27/08/10 -
Price 0.905 0.835 0.50 0.355 0.43 0.44 0.77 -
P/RPS 0.68 0.48 0.32 0.26 0.29 0.32 0.93 -5.07%
P/EPS 2.97 8.81 -357.14 -3.49 -6.85 13.75 32.91 -33.00%
EY 33.68 11.35 -0.28 -28.68 -14.60 7.27 3.04 49.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.62 0.41 0.24 0.28 0.29 0.51 2.45%

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