Highlights

[MIECO] QoQ Quarter Result on 2013-06-30 [#2]

Stock [MIECO]: MIECO CHIPBOARD BHD
Announcement Date 23-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     19.29%    YoY -     -1.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 75,552 77,825 74,139 76,470 66,279 71,418 78,836 -2.80%
  QoQ % -2.92% 4.97% -3.05% 15.38% -7.20% -9.41% -
  Horiz. % 95.83% 98.72% 94.04% 97.00% 84.07% 90.59% 100.00%
PBT -2,904 -52,655 -3,779 -5,672 -8,059 -727 -1,860 34.62%
  QoQ % 94.48% -1,293.36% 33.37% 29.62% -1,008.53% 60.91% -
  Horiz. % 156.13% 2,830.91% 203.17% 304.95% 433.28% 39.09% 100.00%
Tax -270 3,431 57 902 2,149 2,232 -43 240.73%
  QoQ % -107.87% 5,919.30% -93.68% -58.03% -3.72% 5,290.70% -
  Horiz. % 627.91% -7,979.07% -132.56% -2,097.67% -4,997.67% -5,190.70% 100.00%
NP -3,174 -49,224 -3,722 -4,770 -5,910 1,505 -1,903 40.68%
  QoQ % 93.55% -1,222.51% 21.97% 19.29% -492.69% 179.09% -
  Horiz. % 166.79% 2,586.65% 195.59% 250.66% 310.56% -79.09% 100.00%
NP to SH -3,174 -49,224 -3,722 -4,770 -5,910 1,505 -1,903 40.68%
  QoQ % 93.55% -1,222.51% 21.97% 19.29% -492.69% 179.09% -
  Horiz. % 166.79% 2,586.65% 195.59% 250.66% 310.56% -79.09% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 78,726 127,049 77,861 81,240 72,189 69,913 80,739 -1.67%
  QoQ % -38.03% 63.17% -4.16% 12.54% 3.26% -13.41% -
  Horiz. % 97.51% 157.36% 96.44% 100.62% 89.41% 86.59% 100.00%
Net Worth 252,238 254,100 304,909 308,894 313,377 209,156 315,772 -13.92%
  QoQ % -0.73% -16.66% -1.29% -1.43% 49.83% -33.76% -
  Horiz. % 79.88% 80.47% 96.56% 97.82% 99.24% 66.24% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 252,238 254,100 304,909 308,894 313,377 209,156 315,772 -13.92%
  QoQ % -0.73% -16.66% -1.29% -1.43% 49.83% -33.76% -
  Horiz. % 79.88% 80.47% 96.56% 97.82% 99.24% 66.24% 100.00%
NOSH 210,198 209,999 210,282 210,132 210,320 209,156 209,120 0.34%
  QoQ % 0.09% -0.13% 0.07% -0.09% 0.56% 0.02% -
  Horiz. % 100.52% 100.42% 100.56% 100.48% 100.57% 100.02% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -4.20 % -63.25 % -5.02 % -6.24 % -8.92 % 2.11 % -2.41 % 44.87%
  QoQ % 93.36% -1,159.96% 19.55% 30.04% -522.75% 187.55% -
  Horiz. % 174.27% 2,624.48% 208.30% 258.92% 370.12% -87.55% 100.00%
ROE -1.26 % -19.37 % -1.22 % -1.54 % -1.89 % 0.72 % -0.60 % 64.06%
  QoQ % 93.50% -1,487.71% 20.78% 18.52% -362.50% 220.00% -
  Horiz. % 210.00% 3,228.33% 203.33% 256.67% 315.00% -120.00% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 35.94 37.06 35.26 36.39 31.51 34.15 37.70 -3.14%
  QoQ % -3.02% 5.10% -3.11% 15.49% -7.73% -9.42% -
  Horiz. % 95.33% 98.30% 93.53% 96.53% 83.58% 90.58% 100.00%
EPS -1.51 -23.44 -1.77 -2.27 -2.81 0.72 -0.91 40.20%
  QoQ % 93.56% -1,224.29% 22.03% 19.22% -490.28% 179.12% -
  Horiz. % 165.93% 2,575.82% 194.51% 249.45% 308.79% -79.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2000 1.2100 1.4500 1.4700 1.4900 1.0000 1.5100 -14.22%
  QoQ % -0.83% -16.55% -1.36% -1.34% 49.00% -33.77% -
  Horiz. % 79.47% 80.13% 96.03% 97.35% 98.68% 66.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.39 14.82 14.12 14.57 12.62 13.60 15.02 -2.82%
  QoQ % -2.90% 4.96% -3.09% 15.45% -7.21% -9.45% -
  Horiz. % 95.81% 98.67% 94.01% 97.00% 84.02% 90.55% 100.00%
EPS -0.60 -9.38 -0.71 -0.91 -1.13 0.29 -0.36 40.62%
  QoQ % 93.60% -1,221.13% 21.98% 19.47% -489.66% 180.56% -
  Horiz. % 166.67% 2,605.56% 197.22% 252.78% 313.89% -80.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4805 0.4840 0.5808 0.5884 0.5969 0.3984 0.6015 -13.92%
  QoQ % -0.72% -16.67% -1.29% -1.42% 49.82% -33.77% -
  Horiz. % 79.88% 80.47% 96.56% 97.82% 99.24% 66.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.3600 0.3300 0.3450 0.3650 0.3900 0.4400 0.3800 -
P/RPS 1.00 0.89 0.98 1.00 1.24 1.29 1.01 -0.66%
  QoQ % 12.36% -9.18% -2.00% -19.35% -3.88% 27.72% -
  Horiz. % 99.01% 88.12% 97.03% 99.01% 122.77% 127.72% 100.00%
P/EPS -23.84 -1.41 -19.49 -16.08 -13.88 61.15 -41.76 -31.21%
  QoQ % -1,590.78% 92.77% -21.21% -15.85% -122.70% 246.43% -
  Horiz. % 57.09% 3.38% 46.67% 38.51% 33.24% -146.43% 100.00%
EY -4.19 -71.03 -5.13 -6.22 -7.21 1.64 -2.39 45.44%
  QoQ % 94.10% -1,284.60% 17.52% 13.73% -539.63% 168.62% -
  Horiz. % 175.31% 2,971.97% 214.64% 260.25% 301.67% -68.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.30 0.27 0.24 0.25 0.26 0.44 0.25 12.94%
  QoQ % 11.11% 12.50% -4.00% -3.85% -40.91% 76.00% -
  Horiz. % 120.00% 108.00% 96.00% 100.00% 104.00% 176.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 21/02/14 22/11/13 23/08/13 22/05/13 22/02/13 19/11/12 -
Price 0.3550 0.3750 0.3500 0.3550 0.4150 0.3550 0.4100 -
P/RPS 0.99 1.01 0.99 0.98 1.32 1.04 1.09 -6.22%
  QoQ % -1.98% 2.02% 1.02% -25.76% 26.92% -4.59% -
  Horiz. % 90.83% 92.66% 90.83% 89.91% 121.10% 95.41% 100.00%
P/EPS -23.51 -1.60 -19.77 -15.64 -14.77 49.34 -45.05 -35.21%
  QoQ % -1,369.38% 91.91% -26.41% -5.89% -129.94% 209.52% -
  Horiz. % 52.19% 3.55% 43.88% 34.72% 32.79% -109.52% 100.00%
EY -4.25 -62.51 -5.06 -6.39 -6.77 2.03 -2.22 54.24%
  QoQ % 93.20% -1,135.38% 20.81% 5.61% -433.50% 191.44% -
  Horiz. % 191.44% 2,815.77% 227.93% 287.84% 304.95% -91.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.30 0.31 0.24 0.24 0.28 0.36 0.27 7.28%
  QoQ % -3.23% 29.17% 0.00% -14.29% -22.22% 33.33% -
  Horiz. % 111.11% 114.81% 88.89% 88.89% 103.70% 133.33% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
3. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
8. The Bonuses of Airasia Windfall Profit
Partners & Brokers