[MIECO] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 82.49%
YoY- -4.63%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 264,971 317,144 307,251 273,858 231,714 268,731 246,258 1.22%
PBT -25,747 1,170 -20,879 34,637 36,237 16,122 4,069 -
Tax -5,635 -64 -599 -77 0 0 -632 43.95%
NP -31,382 1,106 -21,478 34,560 36,237 16,122 3,437 -
-
NP to SH -31,382 1,106 -21,478 34,560 36,237 16,122 3,437 -
-
Tax Rate - 5.47% - 0.22% 0.00% 0.00% 15.53% -
Total Cost 296,353 316,038 328,729 239,298 195,477 252,609 242,821 3.37%
-
Net Worth 309,749 341,249 378,000 388,500 327,518 289,692 257,775 3.10%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 309,749 341,249 378,000 388,500 327,518 289,692 257,775 3.10%
NOSH 525,000 525,000 525,000 525,000 209,947 209,921 209,573 16.52%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -11.84% 0.35% -6.99% 12.62% 15.64% 6.00% 1.40% -
ROE -10.13% 0.32% -5.68% 8.90% 11.06% 5.57% 1.33% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 50.47 60.41 58.52 52.16 110.37 128.01 117.50 -13.12%
EPS -5.98 0.21 -4.09 6.58 17.26 7.68 1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.65 0.72 0.74 1.56 1.38 1.23 -11.51%
Adjusted Per Share Value based on latest NOSH - 525,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 26.50 31.71 30.73 27.39 23.17 26.87 24.63 1.22%
EPS -3.14 0.11 -2.15 3.46 3.62 1.61 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3098 0.3413 0.378 0.3885 0.3275 0.2897 0.2578 3.10%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.39 0.28 0.40 1.17 0.895 0.95 0.555 -
P/RPS 0.77 0.46 0.68 2.24 0.81 0.74 0.47 8.56%
P/EPS -6.52 132.91 -9.78 17.77 5.19 12.37 33.84 -
EY -15.33 0.75 -10.23 5.63 19.28 8.08 2.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.43 0.56 1.58 0.57 0.69 0.45 6.58%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 21/11/19 21/11/18 20/11/17 25/11/16 20/11/15 21/11/14 -
Price 0.65 0.295 0.32 1.18 1.24 1.29 0.46 -
P/RPS 1.29 0.49 0.55 2.26 1.12 1.01 0.39 22.04%
P/EPS -10.87 140.03 -7.82 17.93 7.18 16.80 28.05 -
EY -9.20 0.71 -12.78 5.58 13.92 5.95 3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.45 0.44 1.59 0.79 0.93 0.37 19.89%

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