[MIKROMB] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Cumulative Result
Revenue	10,533	38,985	28,367	17,894	8,608	30,386	21,810	-38.41%
YoY %	-72.98%	37.43%	58.53%	107.88%	-71.67%	39.32%	-	-
Horiz. %	48.29%	178.75%	130.06%	82.04%	39.47%	139.32%	100.00%	-
PBT	3,384	10,139	7,560	4,853	2,729	6,613	4,994	-22.83%
YoY %	-66.62%	34.11%	55.78%	77.83%	-58.73%	32.42%	-	-
Horiz. %	67.76%	203.02%	151.38%	97.18%	54.65%	132.42%	100.00%	-
Tax	-539	-1,756	-1,163	-583	-307	-995	-935	-30.71%
YoY %	69.31%	-50.99%	-99.49%	-89.90%	69.15%	-6.42%	-	-
Horiz. %	57.65%	187.81%	124.39%	62.35%	32.83%	106.42%	100.00%	-
NP	2,845	8,383	6,397	4,270	2,422	5,618	4,059	-21.07%
YoY %	-66.06%	31.05%	49.81%	76.30%	-56.89%	38.41%	-	-
Horiz. %	70.09%	206.53%	157.60%	105.20%	59.67%	138.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,846	8,257	6,339	4,231	2,411	5,584	4,035	-20.74%
YoY %	-65.53%	30.26%	49.82%	75.49%	-56.82%	38.39%	-	-
Horiz. %	70.53%	204.63%	157.10%	104.86%	59.75%	138.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.93%	17.32%	15.38%	12.01%	11.25%	15.05%	18.72%	-
YoY %	-8.03%	12.61%	28.06%	6.76%	-25.25%	-19.60%	-	-
Horiz. %	85.10%	92.52%	82.16%	64.16%	60.10%	80.40%	100.00%	-
Total Cost	7,688	30,602	21,970	13,624	6,186	24,768	17,751	-42.72%
YoY %	-74.88%	39.29%	61.26%	120.24%	-75.02%	39.53%	-	-
Horiz. %	43.31%	172.40%	123.77%	76.75%	34.85%	139.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	40,097	31,457	36,190	35,935	34,389	30,955	30,498	19.99%
YoY %	27.47%	-13.08%	0.71%	4.50%	11.09%	1.50%	-	-
Horiz. %	131.47%	103.14%	118.66%	117.83%	112.76%	101.50%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	1,408	2,855	3,351	1,948	1,308	903	908	33.93%
YoY %	-50.68%	-14.80%	72.02%	48.93%	44.85%	-0.55%	-	-
Horiz. %	155.07%	314.43%	369.05%	214.54%	144.05%	99.45%	100.00%	-
Div Payout %	49.50%	34.58%	52.86%	46.05%	54.26%	16.18%	22.52%	-
YoY %	43.15%	-34.58%	14.79%	-15.13%	235.35%	-28.15%	-	-
Horiz. %	219.80%	153.55%	234.72%	204.48%	240.94%	71.85%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	40,097	31,457	36,190	35,935	34,389	30,955	30,498	19.99%
YoY %	27.47%	-13.08%	0.71%	4.50%	11.09%	1.50%	-	-
Horiz. %	131.47%	103.14%	118.66%	117.83%	112.76%	101.50%	100.00%	-
NOSH	281,782	237,953	279,251	278,355	186,899	180,711	181,756	33.91%
YoY %	18.42%	-14.79%	0.32%	48.93%	3.42%	-0.57%	-	-
Horiz. %	155.03%	130.92%	153.64%	153.15%	102.83%	99.43%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	27.01%	21.50%	22.55%	23.86%	28.14%	18.49%	18.61%	-
YoY %	25.63%	-4.66%	-5.49%	-15.21%	52.19%	-0.64%	-	-
Horiz. %	145.14%	115.53%	121.17%	128.21%	151.21%	99.36%	100.00%	-
ROE	7.10%	26.25%	17.52%	11.77%	7.01%	18.04%	13.23%	-
YoY %	-72.95%	49.83%	48.85%	67.90%	-61.14%	36.36%	-	-
Horiz. %	53.67%	198.41%	132.43%	88.96%	52.99%	136.36%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	3.74	16.38	10.16	6.43	4.61	16.81	12.00	-53.99%
YoY %	-77.17%	61.22%	58.01%	39.48%	-72.58%	40.08%	-	-
Horiz. %	31.17%	136.50%	84.67%	53.58%	38.42%	140.08%	100.00%	-
EPS	1.01	3.47	2.27	1.52	1.29	3.09	2.22	-40.81%
YoY %	-70.89%	52.86%	49.34%	17.83%	-58.25%	39.19%	-	-
Horiz. %	45.50%	156.31%	102.25%	68.47%	58.11%	139.19%	100.00%	-
DPS	0.50	1.20	1.20	0.70	0.70	0.50	0.50	0.00%
YoY %	-58.33%	0.00%	71.43%	0.00%	40.00%	0.00%	-	-
Horiz. %	100.00%	240.00%	240.00%	140.00%	140.00%	100.00%	100.00%	-
NAPS	0.1423	0.1322	0.1296	0.1291	0.184	0.1713	0.1678	-10.39%
YoY %	7.64%	2.01%	0.39%	-29.84%	7.41%	2.09%	-	-
Horiz. %	84.80%	78.78%	77.23%	76.94%	109.65%	102.09%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 275,757
RPS	0.87	3.23	2.35	1.48	0.71	2.51	1.80	-38.38%
YoY %	-73.07%	37.45%	58.78%	108.45%	-71.71%	39.44%	-	-
Horiz. %	48.33%	179.44%	130.56%	82.22%	39.44%	139.44%	100.00%	-
EPS	0.24	0.68	0.52	0.35	0.20	0.46	0.33	-19.11%
YoY %	-64.71%	30.77%	48.57%	75.00%	-56.52%	39.39%	-	-
Horiz. %	72.73%	206.06%	157.58%	106.06%	60.61%	139.39%	100.00%	-
DPS	0.12	0.24	0.28	0.16	0.11	0.07	0.08	31.00%
YoY %	-50.00%	-14.29%	75.00%	45.45%	57.14%	-12.50%	-	-
Horiz. %	150.00%	300.00%	350.00%	200.00%	137.50%	87.50%	100.00%	-
NAPS	0.0332	0.026	0.03	0.0297	0.0285	0.0256	0.0252	20.15%
YoY %	27.69%	-13.33%	1.01%	4.21%	11.33%	1.59%	-	-
Horiz. %	131.75%	103.17%	119.05%	117.86%	113.10%	101.59%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	0.36	0.375	0.325	0.235	0.385	0.25	0.235	-
P/RPS	9.63	2.29	3.20	3.66	8.36	1.49	1.96	188.73%
YoY %	320.52%	-28.44%	-12.57%	-56.22%	461.07%	-23.98%	-	-
Horiz. %	491.33%	116.84%	163.27%	186.73%	426.53%	76.02%	100.00%	-
P/EPS	35.64	10.81	14.32	15.46	29.84	8.09	10.59	124.40%
YoY %	229.69%	-24.51%	-7.37%	-48.19%	268.85%	-23.61%	-	-
Horiz. %	336.54%	102.08%	135.22%	145.99%	281.78%	76.39%	100.00%	-
EY	2.81	9.25	6.98	6.47	3.35	12.36	9.45	-55.41%
YoY %	-69.62%	32.52%	7.88%	93.13%	-72.90%	30.79%	-	-
Horiz. %	29.74%	97.88%	73.86%	68.47%	35.45%	130.79%	100.00%	-
DY	1.39	3.20	3.69	2.98	1.82	2.00	2.13	-24.74%
YoY %	-56.56%	-13.28%	23.83%	63.74%	-9.00%	-6.10%	-	-
Horiz. %	65.26%	150.23%	173.24%	139.91%	85.45%	93.90%	100.00%	-
P/NAPS	2.53	2.84	2.51	1.82	2.09	1.46	1.40	48.31%
YoY %	-10.92%	13.15%	37.91%	-12.92%	43.15%	4.29%	-	-
Horiz. %	180.71%	202.86%	179.29%	130.00%	149.29%	104.29%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	30/11/15	27/08/15	27/05/15	13/02/15	28/11/14	29/08/14	28/05/14	-
Price	0.39	0.32	0.42	0.34	0.41	0.305	0.245	-
P/RPS	10.43	1.95	4.13	5.29	8.90	1.81	2.04	196.48%
YoY %	434.87%	-52.78%	-21.93%	-40.56%	391.71%	-11.27%	-	-
Horiz. %	511.27%	95.59%	202.45%	259.31%	436.27%	88.73%	100.00%	-
P/EPS	38.61	9.22	18.50	22.37	31.78	9.87	11.04	130.22%
YoY %	318.76%	-50.16%	-17.30%	-29.61%	221.99%	-10.60%	-	-
Horiz. %	349.73%	83.51%	167.57%	202.63%	287.86%	89.40%	100.00%	-
EY	2.59	10.84	5.40	4.47	3.15	10.13	9.06	-56.57%
YoY %	-76.11%	100.74%	20.81%	41.90%	-68.90%	11.81%	-	-
Horiz. %	28.59%	119.65%	59.60%	49.34%	34.77%	111.81%	100.00%	-
DY	1.28	3.75	2.86	2.06	1.71	1.64	2.04	-26.68%
YoY %	-65.87%	31.12%	38.83%	20.47%	4.27%	-19.61%	-	-
Horiz. %	62.75%	183.82%	140.20%	100.98%	83.82%	80.39%	100.00%	-
P/NAPS	2.74	2.42	3.24	2.63	2.23	1.78	1.46	52.08%
YoY %	13.22%	-25.31%	23.19%	17.94%	25.28%	21.92%	-	-
Horiz. %	187.67%	165.75%	221.92%	180.14%	152.74%	121.92%	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