[MIKROMB] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 49.82%
YoY- 57.1%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 24,276 10,533 38,985 28,367 17,894 8,608 30,386 -13.86%
PBT 7,796 3,384 10,139 7,560 4,853 2,729 6,613 11.56%
Tax -1,710 -539 -1,756 -1,163 -583 -307 -995 43.33%
NP 6,086 2,845 8,383 6,397 4,270 2,422 5,618 5.46%
-
NP to SH 5,972 2,846 8,257 6,339 4,231 2,411 5,584 4.56%
-
Tax Rate 21.93% 15.93% 17.32% 15.38% 12.01% 11.25% 15.05% -
Total Cost 18,190 7,688 30,602 21,970 13,624 6,186 24,768 -18.55%
-
Net Worth 50,195 40,097 31,457 36,190 35,935 34,389 30,955 37.90%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,368 1,408 2,855 3,351 1,948 1,308 903 139.92%
Div Payout % 56.41% 49.50% 34.58% 52.86% 46.05% 54.26% 16.18% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 50,195 40,097 31,457 36,190 35,935 34,389 30,955 37.90%
NOSH 306,256 281,782 237,953 279,251 278,355 186,899 180,711 42.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 25.07% 27.01% 21.50% 22.55% 23.86% 28.14% 18.49% -
ROE 11.90% 7.10% 26.25% 17.52% 11.77% 7.01% 18.04% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.93 3.74 16.38 10.16 6.43 4.61 16.81 -39.31%
EPS 1.95 1.01 3.47 2.27 1.52 1.29 3.09 -26.36%
DPS 1.10 0.50 1.20 1.20 0.70 0.70 0.50 68.91%
NAPS 0.1639 0.1423 0.1322 0.1296 0.1291 0.184 0.1713 -2.89%
Adjusted Per Share Value based on latest NOSH - 281,200
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.26 0.98 3.63 2.64 1.67 0.80 2.83 -13.88%
EPS 0.56 0.27 0.77 0.59 0.39 0.22 0.52 5.05%
DPS 0.31 0.13 0.27 0.31 0.18 0.12 0.08 146.09%
NAPS 0.0468 0.0374 0.0293 0.0337 0.0335 0.032 0.0288 38.09%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.40 0.36 0.375 0.325 0.235 0.385 0.25 -
P/RPS 5.05 9.63 2.29 3.20 3.66 8.36 1.49 125.13%
P/EPS 20.51 35.64 10.81 14.32 15.46 29.84 8.09 85.61%
EY 4.88 2.81 9.25 6.98 6.47 3.35 12.36 -46.08%
DY 2.75 1.39 3.20 3.69 2.98 1.82 2.00 23.58%
P/NAPS 2.44 2.53 2.84 2.51 1.82 2.09 1.46 40.69%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 30/11/15 27/08/15 27/05/15 13/02/15 28/11/14 29/08/14 -
Price 0.53 0.39 0.32 0.42 0.34 0.41 0.305 -
P/RPS 6.69 10.43 1.95 4.13 5.29 8.90 1.81 138.48%
P/EPS 27.18 38.61 9.22 18.50 22.37 31.78 9.87 96.10%
EY 3.68 2.59 10.84 5.40 4.47 3.15 10.13 -48.99%
DY 2.08 1.28 3.75 2.86 2.06 1.71 1.64 17.11%
P/NAPS 3.23 2.74 2.42 3.24 2.63 2.23 1.78 48.61%

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
Post a Comment