Highlights

[MIECO] QoQ Quarter Result on 2013-03-31 [#1]

Stock [MIECO]: MIECO CHIPBOARD BHD
Announcement Date 22-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -492.69%    YoY -     -208.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 77,825 74,139 76,470 66,279 71,418 78,836 83,743 -4.76%
  QoQ % 4.97% -3.05% 15.38% -7.20% -9.41% -5.86% -
  Horiz. % 92.93% 88.53% 91.32% 79.15% 85.28% 94.14% 100.00%
PBT -52,655 -3,779 -5,672 -8,059 -727 -1,860 -4,569 407.94%
  QoQ % -1,293.36% 33.37% 29.62% -1,008.53% 60.91% 59.29% -
  Horiz. % 1,152.44% 82.71% 124.14% 176.38% 15.91% 40.71% 100.00%
Tax 3,431 57 902 2,149 2,232 -43 -120 -
  QoQ % 5,919.30% -93.68% -58.03% -3.72% 5,290.70% 64.17% -
  Horiz. % -2,859.17% -47.50% -751.67% -1,790.83% -1,860.00% 35.83% 100.00%
NP -49,224 -3,722 -4,770 -5,910 1,505 -1,903 -4,689 377.39%
  QoQ % -1,222.51% 21.97% 19.29% -492.69% 179.09% 59.42% -
  Horiz. % 1,049.78% 79.38% 101.73% 126.04% -32.10% 40.58% 100.00%
NP to SH -49,224 -3,722 -4,770 -5,910 1,505 -1,903 -4,689 377.39%
  QoQ % -1,222.51% 21.97% 19.29% -492.69% 179.09% 59.42% -
  Horiz. % 1,049.78% 79.38% 101.73% 126.04% -32.10% 40.58% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 127,049 77,861 81,240 72,189 69,913 80,739 88,432 27.24%
  QoQ % 63.17% -4.16% 12.54% 3.26% -13.41% -8.70% -
  Horiz. % 143.67% 88.05% 91.87% 81.63% 79.06% 91.30% 100.00%
Net Worth 254,100 304,909 308,894 313,377 209,156 315,772 319,608 -14.14%
  QoQ % -16.66% -1.29% -1.43% 49.83% -33.76% -1.20% -
  Horiz. % 79.50% 95.40% 96.65% 98.05% 65.44% 98.80% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 254,100 304,909 308,894 313,377 209,156 315,772 319,608 -14.14%
  QoQ % -16.66% -1.29% -1.43% 49.83% -33.76% -1.20% -
  Horiz. % 79.50% 95.40% 96.65% 98.05% 65.44% 98.80% 100.00%
NOSH 209,999 210,282 210,132 210,320 209,156 209,120 210,269 -0.09%
  QoQ % -0.13% 0.07% -0.09% 0.56% 0.02% -0.55% -
  Horiz. % 99.87% 100.01% 99.93% 100.02% 99.47% 99.45% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -63.25 % -5.02 % -6.24 % -8.92 % 2.11 % -2.41 % -5.60 % 401.18%
  QoQ % -1,159.96% 19.55% 30.04% -522.75% 187.55% 56.96% -
  Horiz. % 1,129.46% 89.64% 111.43% 159.29% -37.68% 43.04% 100.00%
ROE -19.37 % -1.22 % -1.54 % -1.89 % 0.72 % -0.60 % -1.47 % 455.27%
  QoQ % -1,487.71% 20.78% 18.52% -362.50% 220.00% 59.18% -
  Horiz. % 1,317.69% 82.99% 104.76% 128.57% -48.98% 40.82% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 37.06 35.26 36.39 31.51 34.15 37.70 39.83 -4.68%
  QoQ % 5.10% -3.11% 15.49% -7.73% -9.42% -5.35% -
  Horiz. % 93.05% 88.53% 91.36% 79.11% 85.74% 94.65% 100.00%
EPS -23.44 -1.77 -2.27 -2.81 0.72 -0.91 -2.23 377.79%
  QoQ % -1,224.29% 22.03% 19.22% -490.28% 179.12% 59.19% -
  Horiz. % 1,051.12% 79.37% 101.79% 126.01% -32.29% 40.81% 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 1.2100 1.4500 1.4700 1.4900 1.0000 1.5100 1.5200 -14.07%
  QoQ % -16.55% -1.36% -1.34% 49.00% -33.77% -0.66% -
  Horiz. % 79.61% 95.39% 96.71% 98.03% 65.79% 99.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.82 14.12 14.57 12.62 13.60 15.02 15.95 -4.77%
  QoQ % 4.96% -3.09% 15.45% -7.21% -9.45% -5.83% -
  Horiz. % 92.92% 88.53% 91.35% 79.12% 85.27% 94.17% 100.00%
EPS -9.38 -0.71 -0.91 -1.13 0.29 -0.36 -0.89 378.64%
  QoQ % -1,221.13% 21.98% 19.47% -489.66% 180.56% 59.55% -
  Horiz. % 1,053.93% 79.78% 102.25% 126.97% -32.58% 40.45% 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 0.4840 0.5808 0.5884 0.5969 0.3984 0.6015 0.6088 -14.15%
  QoQ % -16.67% -1.29% -1.42% 49.82% -33.77% -1.20% -
  Horiz. % 79.50% 95.40% 96.65% 98.05% 65.44% 98.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.3300 0.3450 0.3650 0.3900 0.4400 0.3800 0.4100 -
P/RPS 0.89 0.98 1.00 1.24 1.29 1.01 1.03 -9.26%
  QoQ % -9.18% -2.00% -19.35% -3.88% 27.72% -1.94% -
  Horiz. % 86.41% 95.15% 97.09% 120.39% 125.24% 98.06% 100.00%
P/EPS -1.41 -19.49 -16.08 -13.88 61.15 -41.76 -18.39 -81.87%
  QoQ % 92.77% -21.21% -15.85% -122.70% 246.43% -127.08% -
  Horiz. % 7.67% 105.98% 87.44% 75.48% -332.52% 227.08% 100.00%
EY -71.03 -5.13 -6.22 -7.21 1.64 -2.39 -5.44 451.90%
  QoQ % -1,284.60% 17.52% 13.73% -539.63% 168.62% 56.07% -
  Horiz. % 1,305.70% 94.30% 114.34% 132.54% -30.15% 43.93% 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 0.27 0.24 0.25 0.26 0.44 0.25 0.27 -
  QoQ % 12.50% -4.00% -3.85% -40.91% 76.00% -7.41% -
  Horiz. % 100.00% 88.89% 92.59% 96.30% 162.96% 92.59% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 22/11/13 23/08/13 22/05/13 22/02/13 19/11/12 27/08/12 -
Price 0.3750 0.3500 0.3550 0.4150 0.3550 0.4100 0.4300 -
P/RPS 1.01 0.99 0.98 1.32 1.04 1.09 1.08 -4.36%
  QoQ % 2.02% 1.02% -25.76% 26.92% -4.59% 0.93% -
  Horiz. % 93.52% 91.67% 90.74% 122.22% 96.30% 100.93% 100.00%
P/EPS -1.60 -19.77 -15.64 -14.77 49.34 -45.05 -19.28 -80.89%
  QoQ % 91.91% -26.41% -5.89% -129.94% 209.52% -133.66% -
  Horiz. % 8.30% 102.54% 81.12% 76.61% -255.91% 233.66% 100.00%
EY -62.51 -5.06 -6.39 -6.77 2.03 -2.22 -5.19 423.06%
  QoQ % -1,135.38% 20.81% 5.61% -433.50% 191.44% 57.23% -
  Horiz. % 1,204.43% 97.50% 123.12% 130.44% -39.11% 42.77% 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 0.31 0.24 0.24 0.28 0.36 0.27 0.28 7.00%
  QoQ % 29.17% 0.00% -14.29% -22.22% 33.33% -3.57% -
  Horiz. % 110.71% 85.71% 85.71% 100.00% 128.57% 96.43% 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.
 


 

359  413  442  691 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VS 0.655-0.165 
 ARMADA 0.155-0.005 
 MYEG 0.815-0.06 
 PWORTH 0.055-0.005 
 HSI-H4O 0.33+0.02 
 KNM 0.07-0.01 
 HUBLINE 0.040.00 
 HSI-C3X 0.46-0.045 
 VIVOCOM 0.020.00 
 SAPNRG 0.30-0.02 
Partners & Brokers