[MIKROMB] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Cumulative Result
Revenue	47,793	35,923	26,211	13,090	50,401	37,169	25,596	51.80%
YoY %	33.04%	37.05%	100.24%	-74.03%	35.60%	45.21%	-	-
Horiz. %	186.72%	140.35%	102.40%	51.14%	196.91%	145.21%	100.00%	-
PBT	9,742	7,707	6,553	3,397	13,418	10,530	8,026	13.82%
YoY %	26.40%	17.61%	92.91%	-74.68%	27.43%	31.20%	-	-
Horiz. %	121.38%	96.03%	81.65%	42.32%	167.18%	131.20%	100.00%	-
Tax	-3,553	-2,141	-1,827	-896	-2,359	-2,144	-1,714	62.79%
YoY %	-65.95%	-17.19%	-103.91%	62.02%	-10.03%	-25.09%	-	-
Horiz. %	207.29%	124.91%	106.59%	52.28%	137.63%	125.09%	100.00%	-
NP	6,189	5,566	4,726	2,501	11,059	8,386	6,312	-1.30%
YoY %	11.19%	17.77%	88.96%	-77.38%	31.87%	32.86%	-	-
Horiz. %	98.05%	88.18%	74.87%	39.62%	175.21%	132.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,977	5,483	4,679	2,475	10,890	8,254	6,240	-2.83%
YoY %	9.01%	17.18%	89.05%	-77.27%	31.94%	32.28%	-	-
Horiz. %	95.79%	87.87%	74.98%	39.66%	174.52%	132.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.47%	27.78%	27.88%	26.38%	17.58%	20.36%	21.36%	-
YoY %	31.28%	-0.36%	5.69%	50.06%	-13.65%	-4.68%	-	-
Horiz. %	170.74%	130.06%	130.52%	123.50%	82.30%	95.32%	100.00%	-
Total Cost	41,604	30,357	21,485	10,589	39,342	28,783	19,284	67.20%
YoY %	37.05%	41.29%	102.90%	-73.08%	36.68%	49.26%	-	-
Horiz. %	215.74%	157.42%	111.41%	54.91%	204.01%	149.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	58,056	55,422	50,447	47,752	59,220	56,411	56,436	1.90%
YoY %	4.75%	9.86%	5.64%	-19.37%	4.98%	-0.04%	-	-
Horiz. %	102.87%	98.20%	89.39%	84.61%	104.93%	99.96%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	4,237	1,966	1,814	-	4,904	1,837	1,844	74.39%
YoY %	115.51%	8.38%	0.00%	-	166.96%	-0.38%	-	-
Horiz. %	229.77%	106.62%	98.37%	-	265.94%	99.62%	100.00%	-
Div Payout %	70.90%	35.87%	38.78%	-	45.04%	22.26%	29.56%	-
YoY %	97.66%	-7.50%	0.00%	-	102.34%	-24.70%	-	-
Horiz. %	239.85%	121.35%	131.19%	-	152.37%	75.30%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	58,056	55,422	50,447	47,752	59,220	56,411	56,436	1.90%
YoY %	4.75%	9.86%	5.64%	-19.37%	4.98%	-0.04%	-	-
Horiz. %	102.87%	98.20%	89.39%	84.61%	104.93%	99.96%	100.00%	-
NOSH	430,892	430,892	430,892	430,892	306,526	307,540	307,389	25.33%
YoY %	0.00%	0.00%	0.00%	40.57%	-0.33%	0.05%	-	-
Horiz. %	140.18%	140.18%	140.18%	140.18%	99.72%	100.05%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	12.95%	15.49%	18.03%	19.11%	21.94%	22.56%	24.66%	-
YoY %	-16.40%	-14.09%	-5.65%	-12.90%	-2.75%	-8.52%	-	-
Horiz. %	52.51%	62.81%	73.11%	77.49%	88.97%	91.48%	100.00%	-
ROE	10.30%	9.89%	9.27%	5.18%	18.39%	14.63%	11.06%	-
YoY %	4.15%	6.69%	78.96%	-71.83%	25.70%	32.28%	-	-
Horiz. %	93.13%	89.42%	83.82%	46.84%	166.27%	132.28%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	11.28	9.13	7.22	3.94	16.44	12.14	8.33	22.46%
YoY %	23.55%	26.45%	83.25%	-76.03%	35.42%	45.74%	-	-
Horiz. %	135.41%	109.60%	86.67%	47.30%	197.36%	145.74%	100.00%	-
EPS	1.41	1.39	1.29	0.75	3.55	2.69	2.03	-21.62%
YoY %	1.44%	7.75%	72.00%	-78.87%	31.97%	32.51%	-	-
Horiz. %	69.46%	68.47%	63.55%	36.95%	174.88%	132.51%	100.00%	-
DPS	1.00	0.50	0.50	0.00	1.60	0.60	0.60	40.70%
YoY %	100.00%	0.00%	0.00%	0.00%	166.67%	0.00%	-	-
Horiz. %	166.67%	83.33%	83.33%	0.00%	266.67%	100.00%	100.00%	-
NAPS	0.137	0.1409	0.139	0.1439	0.1932	0.1842	0.1836	-17.77%
YoY %	-2.77%	1.37%	-3.41%	-25.52%	4.89%	0.33%	-	-
Horiz. %	74.62%	76.74%	75.71%	78.38%	105.23%	100.33%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 430,892
RPS	4.45	3.35	2.44	1.22	4.70	3.46	2.38	51.94%
YoY %	32.84%	37.30%	100.00%	-74.04%	35.84%	45.38%	-	-
Horiz. %	186.97%	140.76%	102.52%	51.26%	197.48%	145.38%	100.00%	-
EPS	0.56	0.51	0.44	0.23	1.01	0.77	0.58	-2.31%
YoY %	9.80%	15.91%	91.30%	-77.23%	31.17%	32.76%	-	-
Horiz. %	96.55%	87.93%	75.86%	39.66%	174.14%	132.76%	100.00%	-
DPS	0.39	0.18	0.17	0.00	0.46	0.17	0.17	74.20%
YoY %	116.67%	5.88%	0.00%	0.00%	170.59%	0.00%	-	-
Horiz. %	229.41%	105.88%	100.00%	0.00%	270.59%	100.00%	100.00%	-
NAPS	0.0541	0.0516	0.047	0.0445	0.0552	0.0525	0.0526	1.89%
YoY %	4.84%	9.79%	5.62%	-19.38%	5.14%	-0.19%	-	-
Horiz. %	102.85%	98.10%	89.35%	84.60%	104.94%	99.81%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	0.29	0.305	0.47	0.46	0.74	0.60	0.505	-
P/RPS	2.57	3.34	6.51	11.66	4.50	4.94	6.06	-43.64%
YoY %	-23.05%	-48.69%	-44.17%	159.11%	-8.91%	-18.48%	-	-
Horiz. %	42.41%	55.12%	107.43%	192.41%	74.26%	81.52%	100.00%	-
P/EPS	20.56	21.88	36.46	61.68	20.83	22.26	24.88	-11.97%
YoY %	-6.03%	-39.99%	-40.89%	196.11%	-6.42%	-10.53%	-	-
Horiz. %	82.64%	87.94%	146.54%	247.91%	83.72%	89.47%	100.00%	-
EY	4.86	4.57	2.74	1.62	4.80	4.49	4.02	13.52%
YoY %	6.35%	66.79%	69.14%	-66.25%	6.90%	11.69%	-	-
Horiz. %	120.90%	113.68%	68.16%	40.30%	119.40%	111.69%	100.00%	-
DY	3.45	1.64	1.06	0.00	2.16	1.00	1.19	103.71%
YoY %	110.37%	54.72%	0.00%	0.00%	116.00%	-15.97%	-	-
Horiz. %	289.92%	137.82%	89.08%	0.00%	181.51%	84.03%	100.00%	-
P/NAPS	2.12	2.16	3.38	3.20	3.83	3.26	2.75	-15.96%
YoY %	-1.85%	-36.09%	5.62%	-16.45%	17.48%	18.55%	-	-
Horiz. %	77.09%	78.55%	122.91%	116.36%	139.27%	118.55%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	25/05/18	28/02/18	16/11/17	28/08/17	29/05/17	28/02/17	-
Price	0.32	0.32	0.385	0.465	0.49	0.68	0.54	-
P/RPS	2.84	3.50	5.33	11.79	2.98	5.60	6.49	-42.44%
YoY %	-18.86%	-34.33%	-54.79%	295.64%	-46.79%	-13.71%	-	-
Horiz. %	43.76%	53.93%	82.13%	181.66%	45.92%	86.29%	100.00%	-
P/EPS	22.69	22.96	29.86	62.35	13.79	25.23	26.60	-10.08%
YoY %	-1.18%	-23.11%	-52.11%	352.14%	-45.34%	-5.15%	-	-
Horiz. %	85.30%	86.32%	112.26%	234.40%	51.84%	94.85%	100.00%	-
EY	4.41	4.36	3.35	1.60	7.25	3.96	3.76	11.24%
YoY %	1.15%	30.15%	109.38%	-77.93%	83.08%	5.32%	-	-
Horiz. %	117.29%	115.96%	89.10%	42.55%	192.82%	105.32%	100.00%	-
DY	3.13	1.56	1.30	0.00	3.27	0.88	1.11	99.97%
YoY %	100.64%	20.00%	0.00%	0.00%	271.59%	-20.72%	-	-
Horiz. %	281.98%	140.54%	117.12%	0.00%	294.59%	79.28%	100.00%	-
P/NAPS	2.34	2.27	2.77	3.23	2.54	3.69	2.94	-14.15%
YoY %	3.08%	-18.05%	-14.24%	27.17%	-31.17%	25.51%	-	-
Horiz. %	79.59%	77.21%	94.22%	109.86%	86.39%	125.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos