[MIKROMB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock

[MIKROMB] MIKRO MSC BERHAD

Announcement Date

28-Feb-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

31-Dec-2012 [#2]

Profit Trend

QoQ- 93.27%

YoY- -6.85%

Quarter Report

MIKROMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Cumulative Result
Revenue	6,310	28,068	21,153	14,081	7,083	25,826	18,384	-50.94%
YoY %	-77.52%	32.69%	50.22%	98.80%	-72.57%	40.48%	-	-
Horiz. %	34.32%	152.68%	115.06%	76.59%	38.53%	140.48%	100.00%	-
PBT	1,620	5,909	5,290	3,941	2,215	6,424	4,987	-52.71%
YoY %	-72.58%	11.70%	34.23%	77.92%	-65.52%	28.81%	-	-
Horiz. %	32.48%	118.49%	106.08%	79.03%	44.42%	128.81%	100.00%	-
Tax	-313	-1,270	-938	-833	-611	-1,606	-1,235	-59.91%
YoY %	75.35%	-35.39%	-12.61%	-36.33%	61.96%	-30.04%	-	-
Horiz. %	25.34%	102.83%	75.95%	67.45%	49.47%	130.04%	100.00%	-
NP	1,307	4,639	4,352	3,108	1,604	4,818	3,752	-50.46%
YoY %	-71.83%	6.59%	40.03%	93.77%	-66.71%	28.41%	-	-
Horiz. %	34.83%	123.64%	115.99%	82.84%	42.75%	128.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,305	4,631	4,354	3,100	1,604	4,818	3,752	-50.51%
YoY %	-71.82%	6.36%	40.45%	93.27%	-66.71%	28.41%	-	-
Horiz. %	34.78%	123.43%	116.04%	82.62%	42.75%	128.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.32%	21.49%	17.73%	21.14%	27.58%	25.00%	24.76%	-
YoY %	-10.10%	21.21%	-16.13%	-23.35%	10.32%	0.97%	-	-
Horiz. %	78.03%	86.79%	71.61%	85.38%	111.39%	100.97%	100.00%	-
Total Cost	5,003	23,429	16,801	10,973	5,479	21,008	14,632	-51.07%
YoY %	-78.65%	39.45%	53.11%	100.27%	-73.92%	43.58%	-	-
Horiz. %	34.19%	160.12%	114.82%	74.99%	37.45%	143.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,067	27,857	28,534	27,147	27,268	25,773	25,531	9.02%
YoY %	4.34%	-2.37%	5.11%	-0.44%	5.80%	0.95%	-	-
Horiz. %	113.85%	109.11%	111.76%	106.33%	106.80%	100.95%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	-	2,692	2,698	1,791	-	895	893	-
YoY %	-	-0.22%	50.64%	0.00%	-	0.22%	-	-
Horiz. %	-	301.46%	302.13%	200.56%	-	100.22%	100.00%	-
Div Payout %	-	58.14%	61.98%	57.80%	-	18.59%	23.81%	-
YoY %	-	-6.20%	7.23%	0.00%	-	-21.92%	-	-
Horiz. %	-	244.18%	260.31%	242.76%	-	78.08%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	29,067	27,857	28,534	27,147	27,268	25,773	25,531	9.02%
YoY %	4.34%	-2.37%	5.11%	-0.44%	5.80%	0.95%	-	-
Horiz. %	113.85%	109.11%	111.76%	106.33%	106.80%	100.95%	100.00%	-
NOSH	178,767	179,496	179,917	179,190	178,222	179,107	178,666	0.03%
YoY %	-0.41%	-0.23%	0.41%	0.54%	-0.49%	0.25%	-	-
Horiz. %	100.06%	100.46%	100.70%	100.29%	99.75%	100.25%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	20.71%	16.53%	20.57%	22.07%	22.65%	18.66%	20.41%	-
YoY %	25.29%	-19.64%	-6.80%	-2.56%	21.38%	-8.57%	-	-
Horiz. %	101.47%	80.99%	100.78%	108.13%	110.98%	91.43%	100.00%	-
ROE	4.49%	16.62%	15.26%	11.42%	5.88%	18.69%	14.70%	-
YoY %	-72.98%	8.91%	33.63%	94.22%	-68.54%	27.14%	-	-
Horiz. %	30.54%	113.06%	103.81%	77.69%	40.00%	127.14%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	3.53	15.64	11.76	7.86	3.97	14.42	10.29	-50.96%
YoY %	-77.43%	32.99%	49.62%	97.98%	-72.47%	40.14%	-	-
Horiz. %	34.31%	151.99%	114.29%	76.38%	38.58%	140.14%	100.00%	-
EPS	0.73	2.58	2.42	1.73	0.90	2.69	2.10	-50.52%
YoY %	-71.71%	6.61%	39.88%	92.22%	-66.54%	28.10%	-	-
Horiz. %	34.76%	122.86%	115.24%	82.38%	42.86%	128.10%	100.00%	-
DPS	0.00	1.50	1.50	1.00	0.00	0.50	0.50	-
YoY %	0.00%	0.00%	50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	300.00%	300.00%	200.00%	0.00%	100.00%	100.00%	-
NAPS	0.1626	0.1552	0.1586	0.1515	0.153	0.1439	0.1429	8.98%
YoY %	4.77%	-2.14%	4.69%	-0.98%	6.32%	0.70%	-	-
Horiz. %	113.79%	108.61%	110.99%	106.02%	107.07%	100.70%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 178,690
RPS	0.59	2.61	1.97	1.31	0.66	2.41	1.71	-50.77%
YoY %	-77.39%	32.49%	50.38%	98.48%	-72.61%	40.94%	-	-
Horiz. %	34.50%	152.63%	115.20%	76.61%	38.60%	140.94%	100.00%	-
EPS	0.12	0.43	0.41	0.29	0.15	0.45	0.35	-50.98%
YoY %	-72.09%	4.88%	41.38%	93.33%	-66.67%	28.57%	-	-
Horiz. %	34.29%	122.86%	117.14%	82.86%	42.86%	128.57%	100.00%	-
DPS	0.00	0.25	0.25	0.17	0.00	0.08	0.08	-
YoY %	0.00%	0.00%	47.06%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	312.50%	312.50%	212.50%	0.00%	100.00%	100.00%	-
NAPS	0.0271	0.026	0.0266	0.0253	0.0254	0.024	0.0238	9.03%
YoY %	4.23%	-2.26%	5.14%	-0.39%	5.83%	0.84%	-	-
Horiz. %	113.87%	109.24%	111.76%	106.30%	106.72%	100.84%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	0.21	0.215	0.20	0.20	0.20	0.19	0.21	-
P/RPS	5.95	1.37	1.70	2.55	5.03	1.32	2.04	104.00%
YoY %	334.31%	-19.41%	-33.33%	-49.30%	281.06%	-35.29%	-	-
Horiz. %	291.67%	67.16%	83.33%	125.00%	246.57%	64.71%	100.00%	-
P/EPS	28.77	8.33	8.26	11.56	22.22	7.06	10.00	102.15%
YoY %	245.38%	0.85%	-28.55%	-47.97%	214.73%	-29.40%	-	-
Horiz. %	287.70%	83.30%	82.60%	115.60%	222.20%	70.60%	100.00%	-
EY	3.48	12.00	12.10	8.65	4.50	14.16	10.00	-50.49%
YoY %	-71.00%	-0.83%	39.88%	92.22%	-68.22%	41.60%	-	-
Horiz. %	34.80%	120.00%	121.00%	86.50%	45.00%	141.60%	100.00%	-
DY	0.00	6.98	7.50	5.00	0.00	2.63	2.38	-
YoY %	0.00%	-6.93%	50.00%	0.00%	0.00%	10.50%	-	-
Horiz. %	0.00%	293.28%	315.13%	210.08%	0.00%	110.50%	100.00%	-
P/NAPS	1.29	1.39	1.26	1.32	1.31	1.32	1.47	-8.33%
YoY %	-7.19%	10.32%	-4.55%	0.76%	-0.76%	-10.20%	-	-
Horiz. %	87.76%	94.56%	85.71%	89.80%	89.12%	89.80%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	28/11/13	29/08/13	21/05/13	28/02/13	28/11/12	30/08/12	31/05/12	-
Price	0.27	0.19	0.20	0.21	0.23	0.19	0.22	-
P/RPS	7.65	1.22	1.70	2.67	5.79	1.32	2.14	133.61%
YoY %	527.05%	-28.24%	-36.33%	-53.89%	338.64%	-38.32%	-	-
Horiz. %	357.48%	57.01%	79.44%	124.77%	270.56%	61.68%	100.00%	-
P/EPS	36.99	7.36	8.26	12.14	25.56	7.06	10.48	131.64%
YoY %	402.58%	-10.90%	-31.96%	-52.50%	262.04%	-32.63%	-	-
Horiz. %	352.96%	70.23%	78.82%	115.84%	243.89%	67.37%	100.00%	-
EY	2.70	13.58	12.10	8.24	3.91	14.16	9.55	-56.89%
YoY %	-80.12%	12.23%	46.84%	110.74%	-72.39%	48.27%	-	-
Horiz. %	28.27%	142.20%	126.70%	86.28%	40.94%	148.27%	100.00%	-
DY	0.00	7.89	7.50	4.76	0.00	2.63	2.27	-
YoY %	0.00%	5.20%	57.56%	0.00%	0.00%	15.86%	-	-
Horiz. %	0.00%	347.58%	330.40%	209.69%	0.00%	115.86%	100.00%	-
P/NAPS	1.66	1.22	1.26	1.39	1.50	1.32	1.54	5.12%
YoY %	36.07%	-3.17%	-9.35%	-7.33%	13.64%	-14.29%	-	-
Horiz. %	107.79%	79.22%	81.82%	90.26%	97.40%	85.71%	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