[MIECO] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 2.35%
YoY- -162.15%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 410,464 375,788 419,847 409,668 357,958 322,420 349,305 11.38%
PBT -2,240 -19,272 -55,655 -27,838 -28,636 -28,248 48,026 -
Tax 40 -16 -4,928 -798 -690 -324 -77 -
NP -2,200 -19,288 -60,583 -28,637 -29,326 -28,572 47,949 -
-
NP to SH -2,200 -19,288 -60,583 -28,637 -29,326 -28,572 47,949 -
-
Tax Rate - - - - - - 0.16% -
Total Cost 412,664 395,076 480,430 438,305 387,284 350,992 301,356 23.38%
-
Net Worth 335,999 335,999 341,249 378,000 383,250 393,750 404,249 -11.62%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - 5,250 -
Div Payout % - - - - - - 10.95% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 335,999 335,999 341,249 378,000 383,250 393,750 404,249 -11.62%
NOSH 525,000 525,000 525,000 525,000 525,000 525,000 525,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -0.54% -5.13% -14.43% -6.99% -8.19% -8.86% 13.73% -
ROE -0.65% -5.74% -17.75% -7.58% -7.65% -7.26% 11.86% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 78.18 71.58 79.97 78.03 68.18 61.41 66.53 11.39%
EPS -0.42 -3.68 -11.54 -5.45 -5.58 -5.44 9.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.64 0.64 0.65 0.72 0.73 0.75 0.77 -11.62%
Adjusted Per Share Value based on latest NOSH - 525,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 41.05 37.58 41.98 40.97 35.80 32.24 34.93 11.39%
EPS -0.22 -1.93 -6.06 -2.86 -2.93 -2.86 4.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.53 -
NAPS 0.336 0.336 0.3413 0.378 0.3833 0.3938 0.4043 -11.63%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.30 0.265 0.25 0.40 0.39 0.475 0.775 -
P/RPS 0.38 0.37 0.31 0.51 0.57 0.77 1.16 -52.57%
P/EPS -71.59 -7.21 -2.17 -7.33 -6.98 -8.73 8.49 -
EY -1.40 -13.86 -46.16 -13.64 -14.32 -11.46 11.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.29 -
P/NAPS 0.47 0.41 0.38 0.56 0.53 0.63 1.01 -40.03%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 20/08/19 30/05/19 26/02/19 21/11/18 29/08/18 30/05/18 26/02/18 -
Price 0.325 0.25 0.295 0.32 0.425 0.425 0.67 -
P/RPS 0.42 0.35 0.37 0.41 0.62 0.69 1.01 -44.37%
P/EPS -77.56 -6.80 -2.56 -5.87 -7.61 -7.81 7.34 -
EY -1.29 -14.70 -39.12 -17.05 -13.14 -12.81 13.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.49 -
P/NAPS 0.51 0.39 0.45 0.44 0.58 0.57 0.87 -30.02%

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