[MIKROMB] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 33.42%
YoY- 25.7%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 25,596 12,052 48,114 35,591 24,276 10,533 38,985 -24.36%
PBT 8,026 3,676 13,020 9,903 7,796 3,384 10,139 -14.36%
Tax -1,714 -628 -2,523 -1,808 -1,710 -539 -1,756 -1.59%
NP 6,312 3,048 10,497 8,095 6,086 2,845 8,383 -17.16%
-
NP to SH 6,240 3,000 10,342 7,968 5,972 2,846 8,257 -16.96%
-
Tax Rate 21.36% 17.08% 19.38% 18.26% 21.93% 15.93% 17.32% -
Total Cost 19,284 9,004 37,617 27,496 18,190 7,688 30,602 -26.39%
-
Net Worth 56,436 55,867 50,884 50,474 50,195 40,097 31,457 47.38%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 1,844 - 6,187 3,371 3,368 1,408 2,855 -25.18%
Div Payout % 29.56% - 59.83% 42.31% 56.41% 49.50% 34.58% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 56,436 55,867 50,884 50,474 50,195 40,097 31,457 47.38%
NOSH 307,389 306,122 294,643 306,461 306,256 281,782 237,953 18.52%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 24.66% 25.29% 21.82% 22.74% 25.07% 27.01% 21.50% -
ROE 11.06% 5.37% 20.32% 15.79% 11.90% 7.10% 26.25% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.33 3.94 16.33 11.61 7.93 3.74 16.38 -36.15%
EPS 2.03 0.98 3.51 2.60 1.95 1.01 3.47 -29.93%
DPS 0.60 0.00 2.10 1.10 1.10 0.50 1.20 -36.87%
NAPS 0.1836 0.1825 0.1727 0.1647 0.1639 0.1423 0.1322 24.35%
Adjusted Per Share Value based on latest NOSH - 307,076
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.38 1.12 4.48 3.32 2.26 0.98 3.63 -24.43%
EPS 0.58 0.28 0.96 0.74 0.56 0.27 0.77 -17.14%
DPS 0.17 0.00 0.58 0.31 0.31 0.13 0.27 -26.43%
NAPS 0.0526 0.052 0.0474 0.047 0.0468 0.0374 0.0293 47.44%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.505 0.495 0.445 0.53 0.40 0.36 0.375 -
P/RPS 6.06 12.57 2.73 4.56 5.05 9.63 2.29 90.75%
P/EPS 24.88 50.51 12.68 20.38 20.51 35.64 10.81 73.88%
EY 4.02 1.98 7.89 4.91 4.88 2.81 9.25 -42.47%
DY 1.19 0.00 4.72 2.08 2.75 1.39 3.20 -48.13%
P/NAPS 2.75 2.71 2.58 3.22 2.44 2.53 2.84 -2.11%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 30/08/16 30/05/16 26/02/16 30/11/15 27/08/15 -
Price 0.54 0.48 0.46 0.52 0.53 0.39 0.32 -
P/RPS 6.49 12.19 2.82 4.48 6.69 10.43 1.95 122.10%
P/EPS 26.60 48.98 13.11 20.00 27.18 38.61 9.22 102.00%
EY 3.76 2.04 7.63 5.00 3.68 2.59 10.84 -50.47%
DY 1.11 0.00 4.57 2.12 2.08 1.28 3.75 -55.42%
P/NAPS 2.94 2.63 2.66 3.16 3.23 2.74 2.42 13.78%

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