[MIECO] YoY Annualized Quarter 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- -237.67%
YoY- -208.78%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 245,576 342,060 302,208 265,116 294,776 261,148 169,776 6.33%
PBT 124,808 12,888 -11,616 -32,236 -7,308 -5,612 5,796 66.71%
Tax -28 0 -1,080 8,596 -348 -24 -52 -9.79%
NP 124,780 12,888 -12,696 -23,640 -7,656 -5,636 5,744 66.96%
-
NP to SH 124,780 12,888 -12,696 -23,640 -7,656 -5,636 5,744 66.96%
-
Tax Rate 0.02% 0.00% - - - - 0.90% -
Total Cost 120,796 329,172 314,904 288,756 302,432 266,784 164,032 -4.96%
-
Net Worth 323,503 277,976 252,238 313,377 323,907 317,550 320,988 0.13%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 323,503 277,976 252,238 313,377 323,907 317,550 320,988 0.13%
NOSH 210,067 210,588 210,198 210,320 210,329 210,298 211,176 -0.08%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 50.81% 3.77% -4.20% -8.92% -2.60% -2.16% 3.38% -
ROE 38.57% 4.64% -5.03% -7.54% -2.36% -1.77% 1.79% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 116.90 162.43 143.77 126.05 140.15 124.18 80.40 6.43%
EPS 59.40 6.12 -6.04 -11.24 -3.64 -2.68 2.72 67.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.32 1.20 1.49 1.54 1.51 1.52 0.21%
Adjusted Per Share Value based on latest NOSH - 210,320
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 24.56 34.21 30.22 26.51 29.48 26.11 16.98 6.33%
EPS 12.48 1.29 -1.27 -2.36 -0.77 -0.56 0.57 67.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3235 0.278 0.2522 0.3134 0.3239 0.3176 0.321 0.12%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.84 0.72 0.36 0.39 0.44 0.78 0.47 -
P/RPS 0.72 0.44 0.25 0.31 0.31 0.63 0.58 3.66%
P/EPS 1.41 11.76 -5.96 -3.47 -12.09 -29.10 17.28 -34.11%
EY 70.71 8.50 -16.78 -28.82 -8.27 -3.44 5.79 51.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.30 0.26 0.29 0.52 0.31 10.01%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 22/05/15 23/05/14 22/05/13 22/05/12 24/05/11 19/05/10 -
Price 0.845 0.695 0.355 0.415 0.38 0.62 0.40 -
P/RPS 0.72 0.43 0.25 0.33 0.27 0.50 0.50 6.25%
P/EPS 1.42 11.36 -5.88 -3.69 -10.44 -23.13 14.71 -32.24%
EY 70.30 8.81 -17.01 -27.08 -9.58 -4.32 6.80 47.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.30 0.28 0.25 0.41 0.26 13.28%

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