[MIECO] QoQ Quarter Result on 31-Dec-2018 [#4]

Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -473.71%
YoY- -392.08%
Quarter Report
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 111,911 111,285 93,947 112,596 128,272 98,374 80,605 24.42%
PBT 2,289 3,698 -4,818 -34,775 -6,562 -7,256 -7,062 -
Tax -84 24 -4 -4,329 -254 -264 -81 2.45%
NP 2,205 3,722 -4,822 -39,104 -6,816 -7,520 -7,143 -
-
NP to SH 2,205 3,722 -4,822 -39,104 -6,816 -7,520 -7,143 -
-
Tax Rate 3.67% -0.65% - - - - - -
Total Cost 109,706 107,563 98,769 151,700 135,088 105,894 87,748 16.03%
-
Net Worth 341,249 335,999 335,999 341,249 378,000 383,250 393,750 -9.09%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 341,249 335,999 335,999 341,249 378,000 383,250 393,750 -9.09%
NOSH 525,000 525,000 525,000 525,000 525,000 525,000 525,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.97% 3.34% -5.13% -34.73% -5.31% -7.64% -8.86% -
ROE 0.65% 1.11% -1.44% -11.46% -1.80% -1.96% -1.81% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 21.32 21.20 17.89 21.45 24.43 18.74 15.35 24.46%
EPS 0.42 0.71 -0.92 -7.45 -1.30 -1.43 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.64 0.64 0.65 0.72 0.73 0.75 -9.09%
Adjusted Per Share Value based on latest NOSH - 525,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.19 11.13 9.39 11.26 12.83 9.84 8.06 24.42%
EPS 0.22 0.37 -0.48 -3.91 -0.68 -0.75 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3413 0.336 0.336 0.3413 0.378 0.3833 0.3938 -9.09%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.28 0.30 0.265 0.25 0.40 0.39 0.475 -
P/RPS 1.31 1.42 1.48 1.17 1.64 2.08 3.09 -43.53%
P/EPS 66.67 42.32 -28.85 -3.36 -30.81 -27.23 -34.91 -
EY 1.50 2.36 -3.47 -29.79 -3.25 -3.67 -2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.41 0.38 0.56 0.53 0.63 -22.46%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 20/08/19 30/05/19 26/02/19 21/11/18 29/08/18 30/05/18 -
Price 0.295 0.325 0.25 0.295 0.32 0.425 0.425 -
P/RPS 1.38 1.53 1.40 1.38 1.31 2.27 2.77 -37.12%
P/EPS 70.24 45.84 -27.22 -3.96 -24.65 -29.67 -31.24 -
EY 1.42 2.18 -3.67 -25.25 -4.06 -3.37 -3.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.39 0.45 0.44 0.58 0.57 -14.56%

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