[MIECO] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -0.74%
YoY- -213.2%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 303,986 294,713 288,306 293,003 300,276 307,691 321,295 -3.62%
PBT -65,010 -70,165 -18,237 -16,318 -15,215 -8,983 -6,762 352.76%
Tax 4,120 6,539 5,340 5,240 4,218 1,982 -718 -
NP -60,890 -63,626 -12,897 -11,078 -10,997 -7,001 -7,480 305.18%
-
NP to SH -60,890 -63,626 -12,897 -11,078 -10,997 -7,001 -7,480 305.18%
-
Tax Rate - - - - - - - -
Total Cost 364,876 358,339 301,203 304,081 311,273 314,692 328,775 7.19%
-
Net Worth 252,238 254,100 304,909 308,894 313,377 209,156 315,772 -13.92%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 252,238 254,100 304,909 308,894 313,377 209,156 315,772 -13.92%
NOSH 210,198 209,999 210,282 210,132 210,320 209,156 209,120 0.34%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -20.03% -21.59% -4.47% -3.78% -3.66% -2.28% -2.33% -
ROE -24.14% -25.04% -4.23% -3.59% -3.51% -3.35% -2.37% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 144.62 140.34 137.10 139.44 142.77 147.11 153.64 -3.95%
EPS -28.97 -30.30 -6.13 -5.27 -5.23 -3.35 -3.58 303.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.21 1.45 1.47 1.49 1.00 1.51 -14.21%
Adjusted Per Share Value based on latest NOSH - 210,132
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 30.40 29.47 28.83 29.30 30.03 30.77 32.13 -3.62%
EPS -6.09 -6.36 -1.29 -1.11 -1.10 -0.70 -0.75 304.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2522 0.2541 0.3049 0.3089 0.3134 0.2092 0.3158 -13.93%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.36 0.33 0.345 0.365 0.39 0.44 0.38 -
P/RPS 0.25 0.24 0.25 0.26 0.27 0.30 0.25 0.00%
P/EPS -1.24 -1.09 -5.63 -6.92 -7.46 -13.15 -10.62 -76.14%
EY -80.47 -91.81 -17.78 -14.44 -13.41 -7.61 -9.41 318.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.24 0.25 0.26 0.44 0.25 12.93%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 21/02/14 22/11/13 23/08/13 22/05/13 22/02/13 19/11/12 -
Price 0.355 0.375 0.35 0.355 0.415 0.355 0.41 -
P/RPS 0.25 0.27 0.26 0.25 0.29 0.24 0.27 -5.00%
P/EPS -1.23 -1.24 -5.71 -6.73 -7.94 -10.61 -11.46 -77.44%
EY -81.60 -80.79 -17.52 -14.85 -12.60 -9.43 -8.72 344.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.24 0.24 0.28 0.36 0.27 7.28%

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