[MIECO] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -38.12%
YoY- 185.78%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 408,519 314,506 397,440 354,762 375,109 429,739 382,698 1.09%
PBT -19,570 -72,986 17,487 21,389 -27,363 -33,606 -7,492 17.33%
Tax -1,937 -2,999 4,233 5,062 -3,473 -4,393 -599 21.58%
NP -21,507 -75,985 21,720 26,451 -30,836 -37,999 -8,091 17.67%
-
NP to SH -21,507 -73,953 21,720 26,451 -30,836 -37,999 -8,091 17.67%
-
Tax Rate - - -24.21% -23.67% - - - -
Total Cost 430,026 390,491 375,720 328,311 405,945 467,738 390,789 1.60%
-
Net Worth 319,999 339,999 419,999 336,571 309,749 341,249 378,000 -2.73%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - 5,250 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 319,999 339,999 419,999 336,571 309,749 341,249 378,000 -2.73%
NOSH 999,999 999,999 999,999 841,428 525,000 525,000 525,000 11.32%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -5.26% -24.16% 5.46% 7.46% -8.22% -8.84% -2.11% -
ROE -6.72% -21.75% 5.17% 7.86% -9.96% -11.14% -2.14% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 40.85 31.45 39.74 42.16 71.45 81.86 72.89 -9.19%
EPS -2.15 -7.40 2.17 3.14 -5.87 -7.24 -1.54 5.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.32 0.34 0.42 0.40 0.59 0.65 0.72 -12.63%
Adjusted Per Share Value based on latest NOSH - 841,428
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 40.85 31.45 39.74 35.48 37.51 42.97 38.27 1.09%
EPS -2.15 -7.40 2.17 2.65 -3.08 -3.80 -0.81 17.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.53 -
NAPS 0.32 0.34 0.42 0.3366 0.3098 0.3413 0.378 -2.73%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.675 0.66 0.60 0.505 0.39 0.28 0.40 -
P/RPS 1.65 2.10 1.51 1.20 0.55 0.34 0.55 20.07%
P/EPS -31.39 -8.92 27.62 16.06 -6.64 -3.87 -25.95 3.21%
EY -3.19 -11.21 3.62 6.22 -15.06 -25.85 -3.85 -3.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 2.11 1.94 1.43 1.26 0.66 0.43 0.56 24.71%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 19/11/24 23/11/23 24/11/22 30/11/21 26/11/20 21/11/19 21/11/18 -
Price 0.695 0.65 0.67 0.44 0.65 0.295 0.32 -
P/RPS 1.70 2.07 1.69 1.04 0.91 0.36 0.44 25.24%
P/EPS -32.32 -8.79 30.85 14.00 -11.07 -4.08 -20.76 7.64%
EY -3.09 -11.38 3.24 7.14 -9.04 -24.54 -4.82 -7.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.13 -
P/NAPS 2.17 1.91 1.60 1.10 1.10 0.45 0.44 30.43%

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