[MIECO] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -57.08%
YoY- -285.76%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 294,713 288,306 293,003 300,276 307,691 321,295 313,832 -4.09%
PBT -70,165 -18,237 -16,318 -15,215 -8,983 -6,762 -2,589 796.84%
Tax 6,539 5,340 5,240 4,218 1,982 -718 -948 -
NP -63,626 -12,897 -11,078 -10,997 -7,001 -7,480 -3,537 582.93%
-
NP to SH -63,626 -12,897 -11,078 -10,997 -7,001 -7,480 -3,537 582.93%
-
Tax Rate - - - - - - - -
Total Cost 358,339 301,203 304,081 311,273 314,692 328,775 317,369 8.40%
-
Net Worth 254,100 304,909 308,894 313,377 209,156 315,772 319,608 -14.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 254,100 304,909 308,894 313,377 209,156 315,772 319,608 -14.14%
NOSH 209,999 210,282 210,132 210,320 209,156 209,120 210,269 -0.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -21.59% -4.47% -3.78% -3.66% -2.28% -2.33% -1.13% -
ROE -25.04% -4.23% -3.59% -3.51% -3.35% -2.37% -1.11% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 140.34 137.10 139.44 142.77 147.11 153.64 149.25 -4.00%
EPS -30.30 -6.13 -5.27 -5.23 -3.35 -3.58 -1.68 584.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.45 1.47 1.49 1.00 1.51 1.52 -14.07%
Adjusted Per Share Value based on latest NOSH - 210,320
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.47 28.83 29.30 30.03 30.77 32.13 31.38 -4.08%
EPS -6.36 -1.29 -1.11 -1.10 -0.70 -0.75 -0.35 587.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2541 0.3049 0.3089 0.3134 0.2092 0.3158 0.3196 -14.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.33 0.345 0.365 0.39 0.44 0.38 0.41 -
P/RPS 0.24 0.25 0.26 0.27 0.30 0.25 0.27 -7.53%
P/EPS -1.09 -5.63 -6.92 -7.46 -13.15 -10.62 -24.37 -87.32%
EY -91.81 -17.78 -14.44 -13.41 -7.61 -9.41 -4.10 689.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.25 0.26 0.44 0.25 0.27 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 22/11/13 23/08/13 22/05/13 22/02/13 19/11/12 27/08/12 -
Price 0.375 0.35 0.355 0.415 0.355 0.41 0.43 -
P/RPS 0.27 0.26 0.25 0.29 0.24 0.27 0.29 -4.63%
P/EPS -1.24 -5.71 -6.73 -7.94 -10.61 -11.46 -25.56 -86.62%
EY -80.79 -17.52 -14.85 -12.60 -9.43 -8.72 -3.91 648.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.24 0.24 0.28 0.36 0.27 0.28 7.00%

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