[MIKROMB] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 15.12%
YoY- -32.82%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 58,942 54,512 53,082 51,836 48,464 43,480 58,220 0.82%
PBT 8,510 12,124 6,617 5,536 5,004 3,156 6,520 19.37%
Tax -1,804 -1,704 -1,643 -1,837 -1,818 -1,916 -1,584 9.03%
NP 6,706 10,420 4,974 3,698 3,186 1,240 4,936 22.59%
-
NP to SH 6,524 10,216 4,900 3,640 3,162 1,268 4,960 19.98%
-
Tax Rate 21.20% 14.05% 24.83% 33.18% 36.33% 60.71% 24.29% -
Total Cost 52,236 44,092 48,108 48,137 45,278 42,240 53,284 -1.31%
-
Net Worth 109,772 109,065 106,296 104,116 103,291 101,995 101,700 5.20%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - 294 392 - - 294 -
Div Payout % - - 6.01% 10.79% - - 5.94% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 109,772 109,065 106,296 104,116 103,291 101,995 101,700 5.20%
NOSH 589,226 589,226 589,226 589,226 589,226 589,226 589,226 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.38% 19.12% 9.37% 7.14% 6.57% 2.85% 8.48% -
ROE 5.94% 9.37% 4.61% 3.50% 3.06% 1.24% 4.88% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.00 9.25 9.01 8.80 8.23 7.38 9.88 0.80%
EPS 1.10 1.72 0.83 0.61 0.54 0.20 0.84 19.63%
DPS 0.00 0.00 0.05 0.07 0.00 0.00 0.05 -
NAPS 0.1863 0.1851 0.1804 0.1767 0.1753 0.1731 0.1726 5.20%
Adjusted Per Share Value based on latest NOSH - 589,226
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 5.49 5.08 4.94 4.83 4.51 4.05 5.42 0.85%
EPS 0.61 0.95 0.46 0.34 0.29 0.12 0.46 20.64%
DPS 0.00 0.00 0.03 0.04 0.00 0.00 0.03 -
NAPS 0.1023 0.1016 0.099 0.097 0.0962 0.095 0.0947 5.26%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.21 0.16 0.15 0.18 0.19 0.215 0.245 -
P/RPS 2.10 1.73 1.67 2.05 2.31 2.91 2.48 -10.46%
P/EPS 18.97 9.23 18.04 29.14 35.41 99.91 29.10 -24.75%
EY 5.27 10.84 5.54 3.43 2.82 1.00 3.44 32.78%
DY 0.00 0.00 0.33 0.37 0.00 0.00 0.20 -
P/NAPS 1.13 0.86 0.83 1.02 1.08 1.24 1.42 -14.09%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 16/11/22 26/08/22 25/05/22 25/02/22 30/11/21 29/09/21 -
Price 0.165 0.165 0.145 0.155 0.18 0.19 0.215 -
P/RPS 1.65 1.78 1.61 1.76 2.19 2.57 2.18 -16.90%
P/EPS 14.90 9.52 17.44 25.09 33.54 88.29 25.54 -30.11%
EY 6.71 10.51 5.74 3.99 2.98 1.13 3.92 42.95%
DY 0.00 0.00 0.34 0.43 0.00 0.00 0.23 -
P/NAPS 0.89 0.89 0.80 0.88 1.03 1.10 1.25 -20.21%

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