Highlights

[MIECO] YoY 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?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 61,394 85,515 75,552 66,279 73,694 65,287 42,444 6.34%
  YoY % -28.21% 13.19% 13.99% -10.06% 12.88% 53.82% -
  Horiz. % 144.65% 201.48% 178.00% 156.16% 173.63% 153.82% 100.00%
PBT 31,202 3,222 -2,904 -8,059 -1,827 -1,403 1,449 66.72%
  YoY % 868.40% 210.95% 63.97% -341.11% -30.22% -196.83% -
  Horiz. % 2,153.35% 222.36% -200.41% -556.18% -126.09% -96.83% 100.00%
Tax -7 0 -270 2,149 -87 -6 -13 -9.79%
  YoY % 0.00% 0.00% -112.56% 2,570.11% -1,350.00% 53.85% -
  Horiz. % 53.85% -0.00% 2,076.92% -16,530.77% 669.23% 46.15% 100.00%
NP 31,195 3,222 -3,174 -5,910 -1,914 -1,409 1,436 66.96%
  YoY % 868.19% 201.51% 46.29% -208.78% -35.84% -198.12% -
  Horiz. % 2,172.35% 224.37% -221.03% -411.56% -133.29% -98.12% 100.00%
NP to SH 31,195 3,222 -3,174 -5,910 -1,914 -1,409 1,436 66.96%
  YoY % 868.19% 201.51% 46.29% -208.78% -35.84% -198.12% -
  Horiz. % 2,172.35% 224.37% -221.03% -411.56% -133.29% -98.12% 100.00%
Tax Rate 0.02 % - % - % - % - % - % 0.90 % -46.95%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.22% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 30,199 82,293 78,726 72,189 75,608 66,696 41,008 -4.97%
  YoY % -63.30% 4.53% 9.06% -4.52% 13.36% 62.64% -
  Horiz. % 73.64% 200.68% 191.98% 176.04% 184.37% 162.64% 100.00%
Net Worth 323,503 277,976 252,238 313,377 323,907 317,550 320,988 0.13%
  YoY % 16.38% 10.20% -19.51% -3.25% 2.00% -1.07% -
  Horiz. % 100.78% 86.60% 78.58% 97.63% 100.91% 98.93% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 323,503 277,976 252,238 313,377 323,907 317,550 320,988 0.13%
  YoY % 16.38% 10.20% -19.51% -3.25% 2.00% -1.07% -
  Horiz. % 100.78% 86.60% 78.58% 97.63% 100.91% 98.93% 100.00%
NOSH 210,067 210,588 210,198 210,320 210,329 210,298 211,176 -0.09%
  YoY % -0.25% 0.19% -0.06% -0.00% 0.01% -0.42% -
  Horiz. % 99.47% 99.72% 99.54% 99.59% 99.60% 99.58% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 50.81 % 3.77 % -4.20 % -8.92 % -2.60 % -2.16 % 3.38 % 57.03%
  YoY % 1,247.75% 189.76% 52.91% -243.08% -20.37% -163.91% -
  Horiz. % 1,503.25% 111.54% -124.26% -263.91% -76.92% -63.91% 100.00%
ROE 9.64 % 1.16 % -1.26 % -1.89 % -0.59 % -0.44 % 0.45 % 66.57%
  YoY % 731.03% 192.06% 33.33% -220.34% -34.09% -197.78% -
  Horiz. % 2,142.22% 257.78% -280.00% -420.00% -131.11% -97.78% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 29.23 40.61 35.94 31.51 35.04 31.04 20.10 6.43%
  YoY % -28.02% 12.99% 14.06% -10.07% 12.89% 54.43% -
  Horiz. % 145.42% 202.04% 178.81% 156.77% 174.33% 154.43% 100.00%
EPS 14.85 1.53 -1.51 -2.81 -0.91 -0.67 0.68 67.11%
  YoY % 870.59% 201.32% 46.26% -208.79% -35.82% -198.53% -
  Horiz. % 2,183.82% 225.00% -222.06% -413.24% -133.82% -98.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5400 1.3200 1.2000 1.4900 1.5400 1.5100 1.5200 0.22%
  YoY % 16.67% 10.00% -19.46% -3.25% 1.99% -0.66% -
  Horiz. % 101.32% 86.84% 78.95% 98.03% 101.32% 99.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.69 16.29 14.39 12.62 14.04 12.44 8.08 6.34%
  YoY % -28.24% 13.20% 14.03% -10.11% 12.86% 53.96% -
  Horiz. % 144.68% 201.61% 178.09% 156.19% 173.76% 153.96% 100.00%
EPS 5.94 0.61 -0.60 -1.13 -0.36 -0.27 0.27 67.31%
  YoY % 873.77% 201.67% 46.90% -213.89% -33.33% -200.00% -
  Horiz. % 2,200.00% 225.93% -222.22% -418.52% -133.33% -100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6162 0.5295 0.4805 0.5969 0.6170 0.6049 0.6114 0.13%
  YoY % 16.37% 10.20% -19.50% -3.26% 2.00% -1.06% -
  Horiz. % 100.79% 86.60% 78.59% 97.63% 100.92% 98.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.8400 0.7200 0.3600 0.3900 0.4400 0.7800 0.4700 -
P/RPS 2.87 1.77 1.00 1.24 1.26 2.51 2.34 3.46%
  YoY % 62.15% 77.00% -19.35% -1.59% -49.80% 7.26% -
  Horiz. % 122.65% 75.64% 42.74% 52.99% 53.85% 107.26% 100.00%
P/EPS 5.66 47.06 -23.84 -13.88 -48.35 -116.42 69.12 -34.08%
  YoY % -87.97% 297.40% -71.76% 71.29% 58.47% -268.43% -
  Horiz. % 8.19% 68.08% -34.49% -20.08% -69.95% -168.43% 100.00%
EY 17.68 2.13 -4.19 -7.21 -2.07 -0.86 1.45 51.65%
  YoY % 730.05% 150.84% 41.89% -248.31% -140.70% -159.31% -
  Horiz. % 1,219.31% 146.90% -288.97% -497.24% -142.76% -59.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.55 0.55 0.30 0.26 0.29 0.52 0.31 10.02%
  YoY % 0.00% 83.33% 15.38% -10.34% -44.23% 67.74% -
  Horiz. % 177.42% 177.42% 96.77% 83.87% 93.55% 167.74% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 22/05/15 23/05/14 22/05/13 22/05/12 24/05/11 19/05/10 -
Price 0.8450 0.6950 0.3550 0.4150 0.3800 0.6200 0.4000 -
P/RPS 2.89 1.71 0.99 1.32 1.08 2.00 1.99 6.41%
  YoY % 69.01% 72.73% -25.00% 22.22% -46.00% 0.50% -
  Horiz. % 145.23% 85.93% 49.75% 66.33% 54.27% 100.50% 100.00%
P/EPS 5.69 45.42 -23.51 -14.77 -41.76 -92.54 58.82 -32.22%
  YoY % -87.47% 293.19% -59.17% 64.63% 54.87% -257.33% -
  Horiz. % 9.67% 77.22% -39.97% -25.11% -71.00% -157.33% 100.00%
EY 17.57 2.20 -4.25 -6.77 -2.39 -1.08 1.70 47.54%
  YoY % 698.64% 151.76% 37.22% -183.26% -121.30% -163.53% -
  Horiz. % 1,033.53% 129.41% -250.00% -398.24% -140.59% -63.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.55 0.53 0.30 0.28 0.25 0.41 0.26 13.29%
  YoY % 3.77% 76.67% 7.14% 12.00% -39.02% 57.69% -
  Horiz. % 211.54% 203.85% 115.38% 107.69% 96.15% 157.69% 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