[MIKROMB] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -30.97%
YoY- -11.56%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 67,252 63,300 50,426 56,436 66,520 65,396 41,133 38.57%
PBT 10,468 8,552 4,789 5,793 8,130 4,476 5,368 55.77%
Tax -3,622 -2,908 -1,644 -1,826 -2,384 -2,000 -1,026 130.96%
NP 6,846 5,644 3,145 3,966 5,746 2,476 4,342 35.27%
-
NP to SH 6,944 5,464 3,145 3,966 5,746 2,272 4,221 39.14%
-
Tax Rate 34.60% 34.00% 34.33% 31.52% 29.32% 44.68% 19.11% -
Total Cost 60,406 57,656 47,281 52,469 60,774 62,920 36,791 38.96%
-
Net Worth 100,227 98,400 94,402 89,183 82,597 89,595 59,721 41.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - 1,292 -
Div Payout % - - - - - - 30.62% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 100,227 98,400 94,402 89,183 82,597 89,595 59,721 41.00%
NOSH 589,226 589,226 589,226 589,226 589,226 589,226 430,892 23.08%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.18% 8.92% 6.24% 7.03% 8.64% 3.79% 10.56% -
ROE 6.93% 5.55% 3.33% 4.45% 6.96% 2.54% 7.07% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 11.41 10.74 8.80 10.40 13.22 11.68 9.55 12.53%
EPS 1.18 0.92 0.55 0.73 1.14 0.40 0.98 13.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.1701 0.167 0.1647 0.1643 0.1641 0.16 0.1386 14.55%
Adjusted Per Share Value based on latest NOSH - 589,226
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 6.26 5.90 4.70 5.26 6.20 6.09 3.83 38.54%
EPS 0.65 0.51 0.29 0.37 0.54 0.21 0.39 40.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.0934 0.0917 0.0879 0.0831 0.0769 0.0835 0.0556 41.09%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.215 0.205 0.19 0.14 0.195 0.19 0.215 -
P/RPS 1.88 1.91 2.16 1.35 1.48 1.63 2.25 -11.23%
P/EPS 18.24 22.11 34.63 19.16 17.08 46.83 21.95 -11.56%
EY 5.48 4.52 2.89 5.22 5.85 2.14 4.56 12.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
P/NAPS 1.26 1.23 1.15 0.85 1.19 1.19 1.55 -12.84%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 12/03/21 26/11/20 27/08/20 25/06/20 27/02/20 02/12/19 30/08/19 -
Price 0.245 0.22 0.235 0.195 0.18 0.19 0.18 -
P/RPS 2.15 2.05 2.67 1.88 1.36 1.63 1.89 8.93%
P/EPS 20.79 23.72 42.83 26.68 15.77 46.83 18.37 8.55%
EY 4.81 4.22 2.33 3.75 6.34 2.14 5.44 -7.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
P/NAPS 1.44 1.32 1.43 1.19 1.10 1.19 1.30 7.02%

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