[MIECO] YoY TTM 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- -16.42%
YoY- -72.42%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 317,971 348,622 324,084 288,306 321,295 261,404 176,856 10.26%
PBT 38,758 31,495 -48,586 -18,237 -6,762 2,496 6,340 35.18%
Tax 0 -931 2,799 5,340 -718 389 1,267 -
NP 38,758 30,564 -45,787 -12,897 -7,480 2,885 7,607 31.14%
-
NP to SH 38,758 30,564 -45,787 -12,897 -7,480 2,885 7,607 31.14%
-
Tax Rate 0.00% 2.96% - - - -15.58% -19.98% -
Total Cost 279,213 318,058 369,871 301,203 328,775 258,519 169,249 8.69%
-
Net Worth 327,988 289,424 257,796 304,909 315,772 323,876 320,152 0.40%
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 327,988 289,424 257,796 304,909 315,772 323,876 320,152 0.40%
NOSH 210,248 209,727 209,590 210,282 209,120 210,309 209,249 0.07%
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 12.19% 8.77% -14.13% -4.47% -2.33% 1.10% 4.30% -
ROE 11.82% 10.56% -17.76% -4.23% -2.37% 0.89% 2.38% -
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 151.24 166.23 154.63 137.10 153.64 124.30 84.52 10.17%
EPS 18.43 14.57 -21.85 -6.13 -3.58 1.37 3.64 31.00%
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 31.80 34.86 32.41 28.83 32.13 26.14 17.69 10.25%
EPS 3.88 3.06 -4.58 -1.29 -0.75 0.29 0.76 31.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.328 0.2894 0.2578 0.3049 0.3158 0.3239 0.3202 0.40%
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 0.59 0.57 0.36 0.25 0.25 0.28 0.82 -5.33%
P/EPS 4.86 6.52 -2.54 -5.63 -10.62 25.51 18.98 -20.29%
EY 20.60 15.34 -39.36 -17.78 -9.41 3.92 5.27 25.48%
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 0.82 0.78 0.30 0.26 0.27 0.35 0.71 2.42%
P/EPS 6.73 8.85 -2.11 -5.71 -11.46 32.07 16.50 -13.87%
EY 14.87 11.30 -47.49 -17.52 -8.72 3.12 6.06 16.12%
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