[MIECO] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 80.05%
YoY- 46.29%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 344,820 328,344 327,192 302,208 294,713 289,184 285,498 13.37%
PBT 19,441 5,425 1,008 -11,616 -70,164 -23,346 -27,462 -
Tax -1,564 -842 -1,302 -1,080 6,539 4,144 6,102 -
NP 17,877 4,582 -294 -12,696 -63,625 -19,202 -21,360 -
-
NP to SH 17,877 4,582 -294 -12,696 -63,625 -19,202 -21,360 -
-
Tax Rate 8.04% 15.52% 129.17% - - - - -
Total Cost 326,943 323,761 327,486 314,904 358,338 308,386 306,858 4.30%
-
Net Worth 273,104 257,774 254,100 252,238 254,084 304,415 308,440 -7.77%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 273,104 257,774 254,100 252,238 254,084 304,415 308,440 -7.77%
NOSH 210,080 209,573 209,999 210,198 209,986 209,941 209,823 0.08%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.18% 1.40% -0.09% -4.20% -21.59% -6.64% -7.48% -
ROE 6.55% 1.78% -0.12% -5.03% -25.04% -6.31% -6.93% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 164.14 156.67 155.81 143.77 140.35 137.74 136.07 13.27%
EPS 8.51 2.19 -0.14 -6.04 -30.30 -9.15 -10.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.23 1.21 1.20 1.21 1.45 1.47 -7.84%
Adjusted Per Share Value based on latest NOSH - 210,198
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 34.48 32.83 32.72 30.22 29.47 28.92 28.55 13.36%
EPS 1.79 0.46 -0.03 -1.27 -6.36 -1.92 -2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2731 0.2578 0.2541 0.2522 0.2541 0.3044 0.3084 -7.76%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.375 0.555 0.40 0.36 0.33 0.345 0.365 -
P/RPS 0.23 0.35 0.26 0.25 0.24 0.25 0.27 -10.11%
P/EPS 4.41 25.38 -285.71 -5.96 -1.09 -3.77 -3.59 -
EY 22.69 3.94 -0.35 -16.78 -91.82 -26.51 -27.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.45 0.33 0.30 0.27 0.24 0.25 10.37%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 21/11/14 22/08/14 23/05/14 21/02/14 22/11/13 23/08/13 -
Price 0.595 0.46 0.50 0.355 0.375 0.35 0.355 -
P/RPS 0.36 0.29 0.32 0.25 0.27 0.25 0.26 24.15%
P/EPS 6.99 21.04 -357.14 -5.88 -1.24 -3.83 -3.49 -
EY 14.30 4.75 -0.28 -17.01 -80.80 -26.13 -28.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.41 0.30 0.31 0.24 0.24 54.11%

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