[MIECO] YoY 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 313,006 345,225 315,560 293,003 313,832 231,985 182,022 9.44%
PBT 40,698 28,894 -55,930 -16,318 -2,589 1,828 5,813 38.27%
Tax 0 -912 2,837 5,240 -948 691 -1,454 -
NP 40,698 27,982 -53,093 -11,078 -3,537 2,519 4,359 45.06%
-
NP to SH 40,698 27,982 -53,093 -11,078 -3,537 2,519 4,359 45.06%
-
Tax Rate 0.00% 3.16% - - - -37.80% 25.01% -
Total Cost 272,308 317,243 368,653 304,081 317,369 229,466 177,663 7.36%
-
Net Worth 322,215 283,247 254,352 308,894 319,608 321,367 319,200 0.15%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 322,215 283,247 254,352 308,894 319,608 321,367 319,200 0.15%
NOSH 209,230 209,813 210,208 210,132 210,269 210,044 210,000 -0.06%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 13.00% 8.11% -16.83% -3.78% -1.13% 1.09% 2.39% -
ROE 12.63% 9.88% -20.87% -3.59% -1.11% 0.78% 1.37% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 149.60 164.54 150.12 139.44 149.25 110.45 86.68 9.51%
EPS 19.45 13.34 -25.26 -5.27 -1.68 1.20 2.08 45.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.35 1.21 1.47 1.52 1.53 1.52 0.21%
Adjusted Per Share Value based on latest NOSH - 210,132
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 31.30 34.52 31.56 29.30 31.38 23.20 18.20 9.44%
EPS 4.07 2.80 -5.31 -1.11 -0.35 0.25 0.44 44.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3222 0.2832 0.2544 0.3089 0.3196 0.3214 0.3192 0.15%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.85 0.705 0.40 0.365 0.41 0.58 0.38 -
P/RPS 0.57 0.43 0.27 0.26 0.27 0.53 0.44 4.40%
P/EPS 4.37 5.29 -1.58 -6.92 -24.37 48.36 18.31 -21.22%
EY 22.88 18.92 -63.14 -14.44 -4.10 2.07 5.46 26.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.33 0.25 0.27 0.38 0.25 14.02%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 21/08/15 22/08/14 23/08/13 27/08/12 23/08/11 27/08/10 -
Price 0.905 0.835 0.50 0.355 0.43 0.44 0.77 -
P/RPS 0.60 0.51 0.33 0.25 0.29 0.40 0.89 -6.35%
P/EPS 4.65 6.26 -1.98 -6.73 -25.56 36.69 37.10 -29.23%
EY 21.49 15.97 -50.51 -14.85 -3.91 2.73 2.70 41.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.62 0.41 0.24 0.28 0.29 0.51 2.45%

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