[MIKROMB] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -6.37%
YoY- 16.04%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 27,974 25,240 28,068 28,204 28,162 28,332 25,826 5.45%
PBT 6,392 6,480 5,909 7,053 7,882 8,860 6,424 -0.33%
Tax -1,130 -1,252 -1,270 -1,250 -1,666 -2,444 -1,606 -20.84%
NP 5,262 5,228 4,639 5,802 6,216 6,416 4,818 6.03%
-
NP to SH 5,228 5,220 4,631 5,805 6,200 6,416 4,818 5.57%
-
Tax Rate 17.68% 19.32% 21.49% 17.72% 21.14% 27.58% 25.00% -
Total Cost 22,712 20,012 23,429 22,401 21,946 21,916 21,008 5.32%
-
Net Worth 29,026 29,067 27,857 28,534 27,147 27,268 25,773 8.22%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 2,692 3,598 3,583 - 895 -
Div Payout % - - 58.14% 61.98% 57.80% - 18.59% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 29,026 29,067 27,857 28,534 27,147 27,268 25,773 8.22%
NOSH 181,527 178,767 179,496 179,917 179,190 178,222 179,107 0.89%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.81% 20.71% 16.53% 20.57% 22.07% 22.65% 18.66% -
ROE 18.01% 17.96% 16.62% 20.34% 22.84% 23.53% 18.69% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.41 14.12 15.64 15.68 15.72 15.90 14.42 4.51%
EPS 2.88 2.92 2.58 3.23 3.46 3.60 2.69 4.64%
DPS 0.00 0.00 1.50 2.00 2.00 0.00 0.50 -
NAPS 0.1599 0.1626 0.1552 0.1586 0.1515 0.153 0.1439 7.26%
Adjusted Per Share Value based on latest NOSH - 181,594
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.61 2.35 2.61 2.63 2.62 2.64 2.41 5.44%
EPS 0.49 0.49 0.43 0.54 0.58 0.60 0.45 5.82%
DPS 0.00 0.00 0.25 0.34 0.33 0.00 0.08 -
NAPS 0.027 0.0271 0.026 0.0266 0.0253 0.0254 0.024 8.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.23 0.21 0.215 0.20 0.20 0.20 0.19 -
P/RPS 1.49 1.49 1.37 1.28 1.27 1.26 1.32 8.38%
P/EPS 7.99 7.19 8.33 6.20 5.78 5.56 7.06 8.57%
EY 12.52 13.90 12.00 16.13 17.30 18.00 14.16 -7.85%
DY 0.00 0.00 6.98 10.00 10.00 0.00 2.63 -
P/NAPS 1.44 1.29 1.39 1.26 1.32 1.31 1.32 5.95%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 28/11/13 29/08/13 21/05/13 28/02/13 28/11/12 30/08/12 -
Price 0.245 0.27 0.19 0.20 0.21 0.23 0.19 -
P/RPS 1.59 1.91 1.22 1.28 1.34 1.45 1.32 13.17%
P/EPS 8.51 9.25 7.36 6.20 6.07 6.39 7.06 13.22%
EY 11.76 10.81 13.58 16.13 16.48 15.65 14.16 -11.61%
DY 0.00 0.00 7.89 10.00 9.52 0.00 2.63 -
P/NAPS 1.53 1.66 1.22 1.26 1.39 1.50 1.32 10.31%

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