[MIECO] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 97.68%
YoY- 98.62%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 342,060 344,820 328,344 327,192 302,208 294,713 289,184 11.85%
PBT 12,888 19,441 5,425 1,008 -11,616 -70,164 -23,346 -
Tax 0 -1,564 -842 -1,302 -1,080 6,539 4,144 -
NP 12,888 17,877 4,582 -294 -12,696 -63,625 -19,202 -
-
NP to SH 12,888 17,877 4,582 -294 -12,696 -63,625 -19,202 -
-
Tax Rate 0.00% 8.04% 15.52% 129.17% - - - -
Total Cost 329,172 326,943 323,761 327,486 314,904 358,338 308,386 4.44%
-
Net Worth 277,976 273,104 257,774 254,100 252,238 254,084 304,415 -5.88%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 277,976 273,104 257,774 254,100 252,238 254,084 304,415 -5.88%
NOSH 210,588 210,080 209,573 209,999 210,198 209,986 209,941 0.20%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.77% 5.18% 1.40% -0.09% -4.20% -21.59% -6.64% -
ROE 4.64% 6.55% 1.78% -0.12% -5.03% -25.04% -6.31% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 162.43 164.14 156.67 155.81 143.77 140.35 137.74 11.63%
EPS 6.12 8.51 2.19 -0.14 -6.04 -30.30 -9.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.30 1.23 1.21 1.20 1.21 1.45 -6.07%
Adjusted Per Share Value based on latest NOSH - 210,208
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 34.21 34.48 32.83 32.72 30.22 29.47 28.92 11.86%
EPS 1.29 1.79 0.46 -0.03 -1.27 -6.36 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.278 0.2731 0.2578 0.2541 0.2522 0.2541 0.3044 -5.87%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.72 0.375 0.555 0.40 0.36 0.33 0.345 -
P/RPS 0.44 0.23 0.35 0.26 0.25 0.24 0.25 45.82%
P/EPS 11.76 4.41 25.38 -285.71 -5.96 -1.09 -3.77 -
EY 8.50 22.69 3.94 -0.35 -16.78 -91.82 -26.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.29 0.45 0.33 0.30 0.27 0.24 73.90%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 25/02/15 21/11/14 22/08/14 23/05/14 21/02/14 22/11/13 -
Price 0.695 0.595 0.46 0.50 0.355 0.375 0.35 -
P/RPS 0.43 0.36 0.29 0.32 0.25 0.27 0.25 43.60%
P/EPS 11.36 6.99 21.04 -357.14 -5.88 -1.24 -3.83 -
EY 8.81 14.30 4.75 -0.28 -17.01 -80.80 -26.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.37 0.41 0.30 0.31 0.24 69.66%

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