[MIECO] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 14.12%
YoY- -257.55%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 358,308 328,344 289,184 315,030 288,265 172,097 183,941 11.74%
PBT 21,496 5,425 -23,346 -11,008 6,622 5,488 -25,002 -
Tax 0 -842 4,144 -333 576 18 778 -
NP 21,496 4,582 -19,202 -11,341 7,198 5,506 -24,224 -
-
NP to SH 21,496 4,582 -19,202 -11,341 7,198 5,506 -24,224 -
-
Tax Rate 0.00% 15.52% - - -8.70% -0.33% - -
Total Cost 336,812 323,761 308,386 326,371 281,066 166,590 208,165 8.34%
-
Net Worth 289,692 257,774 304,415 317,137 323,519 320,756 312,951 -1.27%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 289,692 257,774 304,415 317,137 323,519 320,756 312,951 -1.27%
NOSH 209,921 209,573 209,941 210,024 210,077 209,644 210,034 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.00% 1.40% -6.64% -3.60% 2.50% 3.20% -13.17% -
ROE 7.42% 1.78% -6.31% -3.58% 2.23% 1.72% -7.74% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 170.69 156.67 137.74 150.00 137.22 82.09 87.58 11.75%
EPS 10.24 2.19 -9.15 -5.40 3.43 2.63 -11.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.23 1.45 1.51 1.54 1.53 1.49 -1.26%
Adjusted Per Share Value based on latest NOSH - 209,120
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 35.83 32.83 28.92 31.50 28.83 17.21 18.39 11.75%
EPS 2.15 0.46 -1.92 -1.13 0.72 0.55 -2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2897 0.2578 0.3044 0.3171 0.3235 0.3208 0.313 -1.28%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.95 0.555 0.345 0.38 0.35 0.69 0.40 -
P/RPS 0.56 0.35 0.25 0.25 0.26 0.84 0.46 3.33%
P/EPS 9.28 25.38 -3.77 -7.04 10.21 26.27 -3.47 -
EY 10.78 3.94 -26.51 -14.21 9.79 3.81 -28.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.45 0.24 0.25 0.23 0.45 0.27 16.91%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 21/11/14 22/11/13 19/11/12 22/11/11 16/11/10 20/11/09 -
Price 1.29 0.46 0.35 0.41 0.44 0.60 0.50 -
P/RPS 0.76 0.29 0.25 0.27 0.32 0.73 0.57 4.90%
P/EPS 12.60 21.04 -3.83 -7.59 12.84 22.84 -4.34 -
EY 7.94 4.75 -26.13 -13.17 7.79 4.38 -23.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.37 0.24 0.27 0.29 0.39 0.34 18.24%

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