[MIKROMB] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -5.47%
YoY- -25.02%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 39,180 47,793 47,897 52,422 52,360 50,401 49,558 -14.48%
PBT 3,684 9,742 10,276 13,106 13,588 13,418 14,040 -58.98%
Tax -1,436 -3,553 -2,854 -3,654 -3,584 -2,359 -2,858 -36.77%
NP 2,248 6,189 7,421 9,452 10,004 11,059 11,181 -65.64%
-
NP to SH 2,024 5,977 7,310 9,358 9,900 10,890 11,005 -67.62%
-
Tax Rate 38.98% 36.47% 27.77% 27.88% 26.38% 17.58% 20.36% -
Total Cost 36,932 41,604 40,476 42,970 42,356 39,342 38,377 -2.52%
-
Net Worth 59,463 58,056 55,422 50,447 47,752 59,220 56,411 3.57%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 4,237 2,622 3,629 - 4,904 2,449 -
Div Payout % - 70.90% 35.87% 38.78% - 45.04% 22.26% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 59,463 58,056 55,422 50,447 47,752 59,220 56,411 3.57%
NOSH 430,892 430,892 430,892 430,892 430,892 306,526 307,540 25.18%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.74% 12.95% 15.49% 18.03% 19.11% 21.94% 22.56% -
ROE 3.40% 10.30% 13.19% 18.55% 20.73% 18.39% 19.51% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.09 11.28 12.18 14.44 15.78 16.44 16.18 -31.89%
EPS 0.48 1.41 1.85 2.58 3.00 3.55 3.59 -73.82%
DPS 0.00 1.00 0.67 1.00 0.00 1.60 0.80 -
NAPS 0.138 0.137 0.1409 0.139 0.1439 0.1932 0.1842 -17.49%
Adjusted Per Share Value based on latest NOSH - 430,892
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.65 4.45 4.46 4.88 4.88 4.70 4.62 -14.52%
EPS 0.19 0.56 0.68 0.87 0.92 1.01 1.03 -67.56%
DPS 0.00 0.39 0.24 0.34 0.00 0.46 0.23 -
NAPS 0.0554 0.0541 0.0516 0.047 0.0445 0.0552 0.0525 3.64%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.315 0.29 0.305 0.47 0.46 0.74 0.60 -
P/RPS 3.46 2.57 2.50 3.25 2.92 4.50 3.71 -4.54%
P/EPS 67.06 20.56 16.41 18.23 15.42 20.83 16.70 152.42%
EY 1.49 4.86 6.09 5.49 6.49 4.80 5.99 -60.41%
DY 0.00 3.45 2.19 2.13 0.00 2.16 1.33 -
P/NAPS 2.28 2.12 2.16 3.38 3.20 3.83 3.26 -21.19%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 25/05/18 28/02/18 16/11/17 28/08/17 29/05/17 -
Price 0.235 0.32 0.32 0.385 0.465 0.49 0.68 -
P/RPS 2.58 2.84 2.63 2.67 2.95 2.98 4.20 -27.71%
P/EPS 50.03 22.69 17.22 14.93 15.59 13.79 18.92 91.10%
EY 2.00 4.41 5.81 6.70 6.42 7.25 5.28 -47.61%
DY 0.00 3.13 2.08 2.60 0.00 3.27 1.18 -
P/NAPS 1.70 2.34 2.27 2.77 3.23 2.54 3.69 -40.32%

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