[MIECO] YoY TTM Result on 30-Jun-2024 [#2]

Announcement Date
21-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 9.15%
YoY- -104.31%
Quarter Report
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 399,242 290,048 381,087 409,942 373,557 446,100 355,558 1.94%
PBT -67,013 -32,608 14,842 38,082 -33,521 -42,457 14,711 -
Tax -2,057 -3,230 4,378 4,666 -3,161 -4,563 -364 33.42%
NP -69,070 -35,838 19,220 42,748 -36,682 -47,020 14,347 -
-
NP to SH -69,070 -33,806 19,220 42,748 -36,682 -47,020 14,347 -
-
Tax Rate - - -29.50% -12.25% - - 2.47% -
Total Cost 468,312 325,886 361,867 367,194 410,239 493,120 341,211 5.41%
-
Net Worth 319,999 389,999 419,999 344,399 299,249 335,999 383,250 -2.95%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - 5,250 -
Div Payout % - - - - - - 36.59% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 319,999 389,999 419,999 344,399 299,249 335,999 383,250 -2.95%
NOSH 999,999 999,999 999,999 840,000 525,000 525,000 525,000 11.32%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -17.30% -12.36% 5.04% 10.43% -9.82% -10.54% 4.04% -
ROE -21.58% -8.67% 4.58% 12.41% -12.26% -13.99% 3.74% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 39.92 29.00 38.11 48.80 71.15 84.97 67.73 -8.42%
EPS -6.91 -3.38 1.92 5.09 -6.99 -8.96 2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.32 0.39 0.42 0.41 0.57 0.64 0.73 -12.83%
Adjusted Per Share Value based on latest NOSH - 999,999
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 39.92 29.00 38.11 40.99 37.36 44.61 35.56 1.94%
EPS -6.91 -3.38 1.92 4.27 -3.67 -4.70 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.53 -
NAPS 0.32 0.39 0.42 0.3444 0.2993 0.336 0.3833 -2.96%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.685 0.63 0.54 0.525 0.24 0.30 0.39 -
P/RPS 1.72 2.17 1.42 1.08 0.34 0.35 0.58 19.84%
P/EPS -9.92 -18.64 28.10 10.32 -3.43 -3.35 14.27 -
EY -10.08 -5.37 3.56 9.69 -29.11 -29.85 7.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
P/NAPS 2.14 1.62 1.29 1.28 0.42 0.47 0.53 26.16%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 21/08/24 29/08/23 25/08/22 26/08/21 25/08/20 20/08/19 29/08/18 -
Price 0.685 0.66 0.585 0.53 0.29 0.325 0.425 -
P/RPS 1.72 2.28 1.54 1.09 0.41 0.38 0.63 18.20%
P/EPS -9.92 -19.52 30.44 10.41 -4.15 -3.63 15.55 -
EY -10.08 -5.12 3.29 9.60 -24.09 -27.56 6.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.35 -
P/NAPS 2.14 1.69 1.39 1.29 0.51 0.51 0.58 24.28%

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