[MIECO] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -127.4%
YoY- -108.44%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 236,912 328,264 350,177 375,994 409,868 372,623 317,089 -17.67%
PBT 35,328 -30,695 -8,124 -986 4,744 22,975 -809 -
Tax -204 -3,242 -397 -304 -36 4,530 0 -
NP 35,124 -33,937 -8,521 -1,290 4,708 27,505 -809 -
-
NP to SH 35,124 -31,905 -8,521 -1,290 4,708 27,505 -809 -
-
Tax Rate 0.58% - - - 0.76% -19.72% - -
Total Cost 201,788 362,201 358,698 377,284 405,160 345,118 317,898 -26.16%
-
Net Worth 399,999 389,999 419,999 419,999 419,999 419,999 346,857 9.97%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 399,999 389,999 419,999 419,999 419,999 419,999 346,857 9.97%
NOSH 999,999 999,999 999,999 999,999 999,999 999,999 867,142 9.97%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 14.83% -10.34% -2.43% -0.34% 1.15% 7.38% -0.26% -
ROE 8.78% -8.18% -2.03% -0.31% 1.12% 6.55% -0.23% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 23.69 32.83 35.02 37.60 40.99 37.26 36.57 -25.15%
EPS 3.52 -3.39 -0.85 -0.12 0.48 2.75 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.39 0.42 0.42 0.42 0.42 0.40 0.00%
Adjusted Per Share Value based on latest NOSH - 999,999
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 23.69 32.83 35.02 37.60 40.99 37.26 31.71 -17.68%
EPS 3.52 -3.39 -0.85 -0.12 0.48 2.75 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.39 0.42 0.42 0.42 0.42 0.3469 9.97%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.62 0.65 0.60 0.54 0.66 0.55 0.505 -
P/RPS 2.62 1.98 1.71 1.44 1.61 1.48 1.38 53.38%
P/EPS 17.65 -20.37 -70.41 -418.60 140.19 20.00 -541.07 -
EY 5.67 -4.91 -1.42 -0.24 0.71 5.00 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.67 1.43 1.29 1.57 1.31 1.26 14.82%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 24/02/23 24/11/22 25/08/22 26/05/22 25/02/22 30/11/21 -
Price 0.645 0.645 0.67 0.585 0.55 0.635 0.44 -
P/RPS 2.72 1.96 1.91 1.56 1.34 1.70 1.20 72.64%
P/EPS 18.36 -20.22 -78.63 -453.49 116.82 23.09 -471.43 -
EY 5.45 -4.95 -1.27 -0.22 0.86 4.33 -0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.65 1.60 1.39 1.31 1.51 1.10 28.94%

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