[MIECO] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 10.1%
YoY- -69.32%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 308,952 358,308 328,344 289,184 315,030 288,265 172,097 10.23%
PBT 48,316 21,496 5,425 -23,346 -11,008 6,622 5,488 43.64%
Tax 0 0 -842 4,144 -333 576 18 -
NP 48,316 21,496 4,582 -19,202 -11,341 7,198 5,506 43.57%
-
NP to SH 48,316 21,496 4,582 -19,202 -11,341 7,198 5,506 43.57%
-
Tax Rate 0.00% 0.00% 15.52% - - -8.70% -0.33% -
Total Cost 260,636 336,812 323,761 308,386 326,371 281,066 166,590 7.73%
-
Net Worth 327,518 289,692 257,774 304,415 317,137 323,519 320,756 0.34%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 327,518 289,692 257,774 304,415 317,137 323,519 320,756 0.34%
NOSH 209,947 209,921 209,573 209,941 210,024 210,077 209,644 0.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 15.64% 6.00% 1.40% -6.64% -3.60% 2.50% 3.20% -
ROE 14.75% 7.42% 1.78% -6.31% -3.58% 2.23% 1.72% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 147.16 170.69 156.67 137.74 150.00 137.22 82.09 10.20%
EPS 23.01 10.24 2.19 -9.15 -5.40 3.43 2.63 43.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.38 1.23 1.45 1.51 1.54 1.53 0.32%
Adjusted Per Share Value based on latest NOSH - 210,282
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 30.90 35.83 32.83 28.92 31.50 28.83 17.21 10.23%
EPS 4.83 2.15 0.46 -1.92 -1.13 0.72 0.55 43.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3275 0.2897 0.2578 0.3044 0.3171 0.3235 0.3208 0.34%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.895 0.95 0.555 0.345 0.38 0.35 0.69 -
P/RPS 0.61 0.56 0.35 0.25 0.25 0.26 0.84 -5.18%
P/EPS 3.89 9.28 25.38 -3.77 -7.04 10.21 26.27 -27.24%
EY 25.71 10.78 3.94 -26.51 -14.21 9.79 3.81 37.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.69 0.45 0.24 0.25 0.23 0.45 4.01%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 21/11/14 22/11/13 19/11/12 22/11/11 16/11/10 -
Price 1.24 1.29 0.46 0.35 0.41 0.44 0.60 -
P/RPS 0.84 0.76 0.29 0.25 0.27 0.32 0.73 2.36%
P/EPS 5.39 12.60 21.04 -3.83 -7.59 12.84 22.84 -21.37%
EY 18.56 7.94 4.75 -26.13 -13.17 7.79 4.38 27.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.93 0.37 0.24 0.27 0.29 0.39 12.47%

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