[MIECO] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 38.27%
YoY- -208.97%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 289,184 285,498 265,116 307,691 315,030 314,874 294,776 -1.26%
PBT -23,346 -27,462 -32,236 -9,190 -11,008 -12,792 -7,308 116.75%
Tax 4,144 6,102 8,596 2,189 -333 -414 -348 -
NP -19,202 -21,360 -23,640 -7,001 -11,341 -13,206 -7,656 84.49%
-
NP to SH -19,202 -21,360 -23,640 -7,001 -11,341 -13,206 -7,656 84.49%
-
Tax Rate - - - - - - - -
Total Cost 308,386 306,858 288,756 314,692 326,371 328,080 302,432 1.30%
-
Net Worth 304,415 308,440 313,377 319,577 317,137 319,635 323,907 -4.04%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 304,415 308,440 313,377 319,577 317,137 319,635 323,907 -4.04%
NOSH 209,941 209,823 210,320 210,248 210,024 210,286 210,329 -0.12%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -6.64% -7.48% -8.92% -2.28% -3.60% -4.19% -2.60% -
ROE -6.31% -6.93% -7.54% -2.19% -3.58% -4.13% -2.36% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 137.74 136.07 126.05 146.35 150.00 149.74 140.15 -1.14%
EPS -9.15 -10.18 -11.24 -3.33 -5.40 -6.28 -3.64 84.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.47 1.49 1.52 1.51 1.52 1.54 -3.93%
Adjusted Per Share Value based on latest NOSH - 209,156
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 28.92 28.55 26.51 30.77 31.50 31.49 29.48 -1.26%
EPS -1.92 -2.14 -2.36 -0.70 -1.13 -1.32 -0.77 83.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3044 0.3084 0.3134 0.3196 0.3171 0.3196 0.3239 -4.05%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.345 0.365 0.39 0.44 0.38 0.41 0.44 -
P/RPS 0.25 0.27 0.31 0.30 0.25 0.27 0.31 -13.34%
P/EPS -3.77 -3.59 -3.47 -13.21 -7.04 -6.53 -12.09 -53.98%
EY -26.51 -27.89 -28.82 -7.57 -14.21 -15.32 -8.27 117.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.26 0.29 0.25 0.27 0.29 -11.84%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 23/08/13 22/05/13 22/02/13 19/11/12 27/08/12 22/05/12 -
Price 0.35 0.355 0.415 0.355 0.41 0.43 0.38 -
P/RPS 0.25 0.26 0.33 0.24 0.27 0.29 0.27 -4.99%
P/EPS -3.83 -3.49 -3.69 -10.66 -7.59 -6.85 -10.44 -48.72%
EY -26.13 -28.68 -27.08 -9.38 -13.17 -14.60 -9.58 95.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.28 0.23 0.27 0.28 0.25 -2.68%

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