[MIECO] YoY Cumulative 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- -34.85%
YoY- -69.32%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 231,714 268,731 246,258 216,888 236,273 216,199 129,073 10.23%
PBT 36,237 16,122 4,069 -17,510 -8,256 4,967 4,116 43.64%
Tax 0 0 -632 3,108 -250 432 14 -
NP 36,237 16,122 3,437 -14,402 -8,506 5,399 4,130 43.56%
-
NP to SH 36,237 16,122 3,437 -14,402 -8,506 5,399 4,130 43.56%
-
Tax Rate 0.00% 0.00% 15.53% - - -8.70% -0.34% -
Total Cost 195,477 252,609 242,821 231,290 244,779 210,800 124,943 7.73%
-
Net Worth 327,518 289,692 257,775 304,415 317,137 323,519 320,756 0.34%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 327,518 289,692 257,775 304,415 317,137 323,519 320,756 0.34%
NOSH 209,947 209,921 209,573 209,941 210,024 210,077 209,644 0.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 15.64% 6.00% 1.40% -6.64% -3.60% 2.50% 3.20% -
ROE 11.06% 5.57% 1.33% -4.73% -2.68% 1.67% 1.29% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 110.37 128.01 117.50 103.31 112.50 102.91 61.57 10.20%
EPS 17.26 7.68 1.64 -6.86 -4.05 2.57 1.97 43.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.38 1.23 1.45 1.51 1.54 1.53 0.32%
Adjusted Per Share Value based on latest NOSH - 210,282
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 23.17 26.87 24.63 21.69 23.63 21.62 12.91 10.22%
EPS 3.62 1.61 0.34 -1.44 -0.85 0.54 0.41 43.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3275 0.2897 0.2578 0.3044 0.3171 0.3235 0.3208 0.34%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.895 0.95 0.555 0.345 0.38 0.35 0.69 -
P/RPS 0.81 0.74 0.47 0.33 0.34 0.34 1.12 -5.25%
P/EPS 5.19 12.37 33.84 -5.03 -9.38 13.62 35.03 -27.23%
EY 19.28 8.08 2.95 -19.88 -10.66 7.34 2.86 37.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.69 0.45 0.24 0.25 0.23 0.45 4.01%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 21/11/14 22/11/13 19/11/12 22/11/11 16/11/10 -
Price 1.24 1.29 0.46 0.35 0.41 0.44 0.60 -
P/RPS 1.12 1.01 0.39 0.34 0.36 0.43 0.97 2.42%
P/EPS 7.18 16.80 28.05 -5.10 -10.12 17.12 30.46 -21.38%
EY 13.92 5.95 3.57 -19.60 -9.88 5.84 3.28 27.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.93 0.37 0.24 0.27 0.29 0.39 12.47%

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