[MIKROMB] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Cumulative Result
Revenue	12,052	48,114	35,591	24,276	10,533	38,985	28,367	-43.39%
YoY %	-74.95%	35.19%	46.61%	130.48%	-72.98%	37.43%	-	-
Horiz. %	42.49%	169.61%	125.47%	85.58%	37.13%	137.43%	100.00%	-
PBT	3,676	13,020	9,903	7,796	3,384	10,139	7,560	-38.08%
YoY %	-71.77%	31.48%	27.03%	130.38%	-66.62%	34.11%	-	-
Horiz. %	48.62%	172.22%	130.99%	103.12%	44.76%	134.11%	100.00%	-
Tax	-628	-2,523	-1,808	-1,710	-539	-1,756	-1,163	-33.61%
YoY %	75.11%	-39.55%	-5.73%	-217.25%	69.31%	-50.99%	-	-
Horiz. %	54.00%	216.94%	155.46%	147.03%	46.35%	150.99%	100.00%	-
NP	3,048	10,497	8,095	6,086	2,845	8,383	6,397	-38.91%
YoY %	-70.96%	29.67%	33.01%	113.92%	-66.06%	31.05%	-	-
Horiz. %	47.65%	164.09%	126.54%	95.14%	44.47%	131.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,000	10,342	7,968	5,972	2,846	8,257	6,339	-39.18%
YoY %	-70.99%	29.79%	33.42%	109.84%	-65.53%	30.26%	-	-
Horiz. %	47.33%	163.15%	125.70%	94.21%	44.90%	130.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.08%	19.38%	18.26%	21.93%	15.93%	17.32%	15.38%	-
YoY %	-11.87%	6.13%	-16.74%	37.66%	-8.03%	12.61%	-	-
Horiz. %	111.05%	126.01%	118.73%	142.59%	103.58%	112.61%	100.00%	-
Total Cost	9,004	37,617	27,496	18,190	7,688	30,602	21,970	-44.73%
YoY %	-76.06%	36.81%	51.16%	136.60%	-74.88%	39.29%	-	-
Horiz. %	40.98%	171.22%	125.15%	82.79%	34.99%	139.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	55,867	50,884	50,474	50,195	40,097	31,457	36,190	33.46%
YoY %	9.79%	0.81%	0.56%	25.18%	27.47%	-13.08%	-	-
Horiz. %	154.37%	140.60%	139.47%	138.70%	110.80%	86.92%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	-	6,187	3,371	3,368	1,408	2,855	3,351	-
YoY %	-	83.54%	0.09%	139.20%	-50.68%	-14.80%	-	-
Horiz. %	-	184.63%	100.60%	100.51%	42.02%	85.20%	100.00%	-
Div Payout %	-	59.83%	42.31%	56.41%	49.50%	34.58%	52.86%	-
YoY %	-	41.41%	-25.00%	13.96%	43.15%	-34.58%	-	-
Horiz. %	-	113.19%	80.04%	106.72%	93.64%	65.42%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	55,867	50,884	50,474	50,195	40,097	31,457	36,190	33.46%
YoY %	9.79%	0.81%	0.56%	25.18%	27.47%	-13.08%	-	-
Horiz. %	154.37%	140.60%	139.47%	138.70%	110.80%	86.92%	100.00%	-
NOSH	306,122	294,643	306,461	306,256	281,782	237,953	279,251	6.29%
YoY %	3.90%	-3.86%	0.07%	8.69%	18.42%	-14.79%	-	-
Horiz. %	109.62%	105.51%	109.74%	109.67%	100.91%	85.21%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	25.29%	21.82%	22.74%	25.07%	27.01%	21.50%	22.55%	-
YoY %	15.90%	-4.05%	-9.29%	-7.18%	25.63%	-4.66%	-	-
Horiz. %	112.15%	96.76%	100.84%	111.18%	119.78%	95.34%	100.00%	-
ROE	5.37%	20.32%	15.79%	11.90%	7.10%	26.25%	17.52%	-
YoY %	-73.57%	28.69%	32.69%	67.61%	-72.95%	49.83%	-	-
Horiz. %	30.65%	115.98%	90.13%	67.92%	40.53%	149.83%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	3.94	16.33	11.61	7.93	3.74	16.38	10.16	-46.72%
YoY %	-75.87%	40.65%	46.41%	112.03%	-77.17%	61.22%	-	-
Horiz. %	38.78%	160.73%	114.27%	78.05%	36.81%	161.22%	100.00%	-
EPS	0.98	3.51	2.60	1.95	1.01	3.47	2.27	-42.79%
YoY %	-72.08%	35.00%	33.33%	93.07%	-70.89%	52.86%	-	-
Horiz. %	43.17%	154.63%	114.54%	85.90%	44.49%	152.86%	100.00%	-
DPS	0.00	2.10	1.10	1.10	0.50	1.20	1.20	-
YoY %	0.00%	90.91%	0.00%	120.00%	-58.33%	0.00%	-	-
Horiz. %	0.00%	175.00%	91.67%	91.67%	41.67%	100.00%	100.00%	-
NAPS	0.1825	0.1727	0.1647	0.1639	0.1423	0.1322	0.1296	25.55%
YoY %	5.67%	4.86%	0.49%	15.18%	7.64%	2.01%	-	-
Horiz. %	140.82%	133.26%	127.08%	126.47%	109.80%	102.01%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 306,470
RPS	1.12	4.48	3.32	2.26	0.98	3.63	2.64	-43.45%
YoY %	-75.00%	34.94%	46.90%	130.61%	-73.00%	37.50%	-	-
Horiz. %	42.42%	169.70%	125.76%	85.61%	37.12%	137.50%	100.00%	-
EPS	0.28	0.96	0.74	0.56	0.27	0.77	0.59	-39.07%
YoY %	-70.83%	29.73%	32.14%	107.41%	-64.94%	30.51%	-	-
Horiz. %	47.46%	162.71%	125.42%	94.92%	45.76%	130.51%	100.00%	-
DPS	0.00	0.58	0.31	0.31	0.13	0.27	0.31	-
YoY %	0.00%	87.10%	0.00%	138.46%	-51.85%	-12.90%	-	-
Horiz. %	0.00%	187.10%	100.00%	100.00%	41.94%	87.10%	100.00%	-
NAPS	0.052	0.0474	0.047	0.0468	0.0374	0.0293	0.0337	33.42%
YoY %	9.70%	0.85%	0.43%	25.13%	27.65%	-13.06%	-	-
Horiz. %	154.30%	140.65%	139.47%	138.87%	110.98%	86.94%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	0.495	0.445	0.53	0.40	0.36	0.375	0.325	-
P/RPS	12.57	2.73	4.56	5.05	9.63	2.29	3.20	148.33%
YoY %	360.44%	-40.13%	-9.70%	-47.56%	320.52%	-28.44%	-	-
Horiz. %	392.81%	85.31%	142.50%	157.81%	300.94%	71.56%	100.00%	-
P/EPS	50.51	12.68	20.38	20.51	35.64	10.81	14.32	131.18%
YoY %	298.34%	-37.78%	-0.63%	-42.45%	229.69%	-24.51%	-	-
Horiz. %	352.72%	88.55%	142.32%	143.23%	248.88%	75.49%	100.00%	-
EY	1.98	7.89	4.91	4.88	2.81	9.25	6.98	-56.72%
YoY %	-74.90%	60.69%	0.61%	73.67%	-69.62%	32.52%	-	-
Horiz. %	28.37%	113.04%	70.34%	69.91%	40.26%	132.52%	100.00%	-
DY	0.00	4.72	2.08	2.75	1.39	3.20	3.69	-
YoY %	0.00%	126.92%	-24.36%	97.84%	-56.56%	-13.28%	-	-
Horiz. %	0.00%	127.91%	56.37%	74.53%	37.67%	86.72%	100.00%	-
P/NAPS	2.71	2.58	3.22	2.44	2.53	2.84	2.51	5.22%
YoY %	5.04%	-19.88%	31.97%	-3.56%	-10.92%	13.15%	-	-
Horiz. %	107.97%	102.79%	128.29%	97.21%	100.80%	113.15%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	30/11/16	30/08/16	30/05/16	26/02/16	30/11/15	27/08/15	27/05/15	-
Price	0.48	0.46	0.52	0.53	0.39	0.32	0.42	-
P/RPS	12.19	2.82	4.48	6.69	10.43	1.95	4.13	105.35%
YoY %	332.27%	-37.05%	-33.03%	-35.86%	434.87%	-52.78%	-	-
Horiz. %	295.16%	68.28%	108.47%	161.99%	252.54%	47.22%	100.00%	-
P/EPS	48.98	13.11	20.00	27.18	38.61	9.22	18.50	91.04%
YoY %	273.61%	-34.45%	-26.42%	-29.60%	318.76%	-50.16%	-	-
Horiz. %	264.76%	70.86%	108.11%	146.92%	208.70%	49.84%	100.00%	-
EY	2.04	7.63	5.00	3.68	2.59	10.84	5.40	-47.64%
YoY %	-73.26%	52.60%	35.87%	42.08%	-76.11%	100.74%	-	-
Horiz. %	37.78%	141.30%	92.59%	68.15%	47.96%	200.74%	100.00%	-
DY	0.00	4.57	2.12	2.08	1.28	3.75	2.86	-
YoY %	0.00%	115.57%	1.92%	62.50%	-65.87%	31.12%	-	-
Horiz. %	0.00%	159.79%	74.13%	72.73%	44.76%	131.12%	100.00%	-
P/NAPS	2.63	2.66	3.16	3.23	2.74	2.42	3.24	-12.94%
YoY %	-1.13%	-15.82%	-2.17%	17.88%	13.22%	-25.31%	-	-
Horiz. %	81.17%	82.10%	97.53%	99.69%	84.57%	74.69%	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