[MIKROMB] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock

[MIKROMB] MIKRO MSC BERHAD

Announcement Date

28-Feb-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

31-Dec-2016 [#2]

Profit Trend

QoQ- 108.0%

YoY- 4.49%

Quarter Report

MIKROMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Cumulative Result
Revenue	13,090	50,401	37,169	25,596	12,052	48,114	35,591	-48.63%
YoY %	-74.03%	35.60%	45.21%	112.38%	-74.95%	35.19%	-	-
Horiz. %	36.78%	141.61%	104.43%	71.92%	33.86%	135.19%	100.00%	-
PBT	3,397	13,418	10,530	8,026	3,676	13,020	9,903	-50.96%
YoY %	-74.68%	27.43%	31.20%	118.34%	-71.77%	31.48%	-	-
Horiz. %	34.30%	135.49%	106.33%	81.05%	37.12%	131.48%	100.00%	-
Tax	-896	-2,359	-2,144	-1,714	-628	-2,523	-1,808	-37.34%
YoY %	62.02%	-10.03%	-25.09%	-172.93%	75.11%	-39.55%	-	-
Horiz. %	49.56%	130.48%	118.58%	94.80%	34.73%	139.55%	100.00%	-
NP	2,501	11,059	8,386	6,312	3,048	10,497	8,095	-54.26%
YoY %	-77.38%	31.87%	32.86%	107.09%	-70.96%	29.67%	-	-
Horiz. %	30.90%	136.62%	103.59%	77.97%	37.65%	129.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,475	10,890	8,254	6,240	3,000	10,342	7,968	-54.10%
YoY %	-77.27%	31.94%	32.28%	108.00%	-70.99%	29.79%	-	-
Horiz. %	31.06%	136.67%	103.59%	78.31%	37.65%	129.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.38%	17.58%	20.36%	21.36%	17.08%	19.38%	18.26%	-
YoY %	50.06%	-13.65%	-4.68%	25.06%	-11.87%	6.13%	-	-
Horiz. %	144.47%	96.28%	111.50%	116.98%	93.54%	106.13%	100.00%	-
Total Cost	10,589	39,342	28,783	19,284	9,004	37,617	27,496	-47.03%
YoY %	-73.08%	36.68%	49.26%	114.17%	-76.06%	36.81%	-	-
Horiz. %	38.51%	143.08%	104.68%	70.13%	32.75%	136.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	47,752	59,220	56,411	56,436	55,867	50,884	50,474	-3.62%
YoY %	-19.37%	4.98%	-0.04%	1.02%	9.79%	0.81%	-	-
Horiz. %	94.61%	117.33%	111.76%	111.81%	110.68%	100.81%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	-	4,904	1,837	1,844	-	6,187	3,371	-
YoY %	-	166.96%	-0.38%	0.00%	-	83.54%	-	-
Horiz. %	-	145.48%	54.49%	54.70%	-	183.54%	100.00%	-
Div Payout %	-	45.04%	22.26%	29.56%	-	59.83%	42.31%	-
YoY %	-	102.34%	-24.70%	0.00%	-	41.41%	-	-
Horiz. %	-	106.45%	52.61%	69.87%	-	141.41%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	47,752	59,220	56,411	56,436	55,867	50,884	50,474	-3.62%
YoY %	-19.37%	4.98%	-0.04%	1.02%	9.79%	0.81%	-	-
Horiz. %	94.61%	117.33%	111.76%	111.81%	110.68%	100.81%	100.00%	-
NOSH	430,892	306,526	307,540	307,389	306,122	294,643	306,461	25.47%
YoY %	40.57%	-0.33%	0.05%	0.41%	3.90%	-3.86%	-	-
Horiz. %	140.60%	100.02%	100.35%	100.30%	99.89%	96.14%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	19.11%	21.94%	22.56%	24.66%	25.29%	21.82%	22.74%	-
YoY %	-12.90%	-2.75%	-8.52%	-2.49%	15.90%	-4.05%	-	-
Horiz. %	84.04%	96.48%	99.21%	108.44%	111.21%	95.95%	100.00%	-
ROE	5.18%	18.39%	14.63%	11.06%	5.37%	20.32%	15.79%	-
YoY %	-71.83%	25.70%	32.28%	105.96%	-73.57%	28.69%	-	-
Horiz. %	32.81%	116.47%	92.65%	70.04%	34.01%	128.69%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	3.94	16.44	12.14	8.33	3.94	16.33	11.61	-51.31%
YoY %	-76.03%	35.42%	45.74%	111.42%	-75.87%	40.65%	-	-
Horiz. %	33.94%	141.60%	104.57%	71.75%	33.94%	140.65%	100.00%	-
EPS	0.75	3.55	2.69	2.03	0.98	3.51	2.60	-56.30%
YoY %	-78.87%	31.97%	32.51%	107.14%	-72.08%	35.00%	-	-
Horiz. %	28.85%	136.54%	103.46%	78.08%	37.69%	135.00%	100.00%	-
DPS	0.00	1.60	0.60	0.60	0.00	2.10	1.10	-
YoY %	0.00%	166.67%	0.00%	0.00%	0.00%	90.91%	-	-
Horiz. %	0.00%	145.45%	54.55%	54.55%	0.00%	190.91%	100.00%	-
NAPS	0.1439	0.1932	0.1842	0.1836	0.1825	0.1727	0.1647	-8.59%
YoY %	-25.52%	4.89%	0.33%	0.60%	5.67%	4.86%	-	-
Horiz. %	87.37%	117.30%	111.84%	111.48%	110.81%	104.86%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 305,660
RPS	1.22	4.70	3.46	2.38	1.12	4.48	3.32	-48.66%
YoY %	-74.04%	35.84%	45.38%	112.50%	-75.00%	34.94%	-	-
Horiz. %	36.75%	141.57%	104.22%	71.69%	33.73%	134.94%	100.00%	-
EPS	0.23	1.01	0.77	0.58	0.28	0.96	0.74	-54.08%
YoY %	-77.23%	31.17%	32.76%	107.14%	-70.83%	29.73%	-	-
Horiz. %	31.08%	136.49%	104.05%	78.38%	37.84%	129.73%	100.00%	-
DPS	0.00	0.46	0.17	0.17	0.00	0.58	0.31	-
YoY %	0.00%	170.59%	0.00%	0.00%	0.00%	87.10%	-	-
Horiz. %	0.00%	148.39%	54.84%	54.84%	0.00%	187.10%	100.00%	-
NAPS	0.0445	0.0552	0.0525	0.0526	0.052	0.0474	0.047	-3.57%
YoY %	-19.38%	5.14%	-0.19%	1.15%	9.70%	0.85%	-	-
Horiz. %	94.68%	117.45%	111.70%	111.91%	110.64%	100.85%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	0.46	0.74	0.60	0.505	0.495	0.445	0.53	-
P/RPS	11.66	4.50	4.94	6.06	12.57	2.73	4.56	86.88%
YoY %	159.11%	-8.91%	-18.48%	-51.79%	360.44%	-40.13%	-	-
Horiz. %	255.70%	98.68%	108.33%	132.89%	275.66%	59.87%	100.00%	-
P/EPS	61.68	20.83	22.26	24.88	50.51	12.68	20.38	109.09%
YoY %	196.11%	-6.42%	-10.53%	-50.74%	298.34%	-37.78%	-	-
Horiz. %	302.65%	102.21%	109.22%	122.08%	247.84%	62.22%	100.00%	-
EY	1.62	4.80	4.49	4.02	1.98	7.89	4.91	-52.21%
YoY %	-66.25%	6.90%	11.69%	103.03%	-74.90%	60.69%	-	-
Horiz. %	32.99%	97.76%	91.45%	81.87%	40.33%	160.69%	100.00%	-
DY	0.00	2.16	1.00	1.19	0.00	4.72	2.08	-
YoY %	0.00%	116.00%	-15.97%	0.00%	0.00%	126.92%	-	-
Horiz. %	0.00%	103.85%	48.08%	57.21%	0.00%	226.92%	100.00%	-
P/NAPS	3.20	3.83	3.26	2.75	2.71	2.58	3.22	-0.41%
YoY %	-16.45%	17.48%	18.55%	1.48%	5.04%	-19.88%	-	-
Horiz. %	99.38%	118.94%	101.24%	85.40%	84.16%	80.12%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	16/11/17	28/08/17	29/05/17	28/02/17	30/11/16	30/08/16	30/05/16	-
Price	0.465	0.49	0.68	0.54	0.48	0.46	0.52	-
P/RPS	11.79	2.98	5.60	6.49	12.19	2.82	4.48	90.50%
YoY %	295.64%	-46.79%	-13.71%	-46.76%	332.27%	-37.05%	-	-
Horiz. %	263.17%	66.52%	125.00%	144.87%	272.10%	62.95%	100.00%	-
P/EPS	62.35	13.79	25.23	26.60	48.98	13.11	20.00	113.25%
YoY %	352.14%	-45.34%	-5.15%	-45.69%	273.61%	-34.45%	-	-
Horiz. %	311.75%	68.95%	126.15%	133.00%	244.90%	65.55%	100.00%	-
EY	1.60	7.25	3.96	3.76	2.04	7.63	5.00	-53.18%
YoY %	-77.93%	83.08%	5.32%	84.31%	-73.26%	52.60%	-	-
Horiz. %	32.00%	145.00%	79.20%	75.20%	40.80%	152.60%	100.00%	-
DY	0.00	3.27	0.88	1.11	0.00	4.57	2.12	-
YoY %	0.00%	271.59%	-20.72%	0.00%	0.00%	115.57%	-	-
Horiz. %	0.00%	154.25%	41.51%	52.36%	0.00%	215.57%	100.00%	-
P/NAPS	3.23	2.54	3.69	2.94	2.63	2.66	3.16	1.47%
YoY %	27.17%	-31.17%	25.51%	11.79%	-1.13%	-15.82%	-	-
Horiz. %	102.22%	80.38%	116.77%	93.04%	83.23%	84.18%	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