[MIKROMB] QoQ Quarter Result on 30-Jun-2014 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 9.01%
YoY- 459.21%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 10,474 9,285 8,608 8,575 7,823 7,677 6,310 40.23%
PBT 2,707 2,124 2,729 1,619 1,797 1,576 1,620 40.85%
Tax -580 -276 -307 -59 -369 -252 -313 50.92%
NP 2,127 1,848 2,422 1,560 1,428 1,324 1,307 38.39%
-
NP to SH 2,109 1,820 2,411 1,549 1,421 1,309 1,305 37.75%
-
Tax Rate 21.43% 12.99% 11.25% 3.64% 20.53% 15.99% 19.32% -
Total Cost 8,347 7,437 6,186 7,015 6,395 6,353 5,003 40.71%
-
Net Worth 36,443 35,600 34,389 31,216 30,569 29,070 29,067 16.28%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 1,406 - 1,308 - 910 - - -
Div Payout % 66.67% - 54.26% - 64.10% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 36,443 35,600 34,389 31,216 30,569 29,070 29,067 16.28%
NOSH 281,200 275,757 186,899 182,235 182,179 181,805 178,767 35.29%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 20.31% 19.90% 28.14% 18.19% 18.25% 17.25% 20.71% -
ROE 5.79% 5.11% 7.01% 4.96% 4.65% 4.50% 4.49% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.72 3.37 4.61 4.71 4.29 4.22 3.53 3.56%
EPS 0.75 0.66 1.29 0.85 0.78 0.72 0.73 1.81%
DPS 0.50 0.00 0.70 0.00 0.50 0.00 0.00 -
NAPS 0.1296 0.1291 0.184 0.1713 0.1678 0.1599 0.1626 -14.04%
Adjusted Per Share Value based on latest NOSH - 182,235
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.98 0.86 0.80 0.80 0.73 0.72 0.59 40.29%
EPS 0.20 0.17 0.22 0.14 0.13 0.12 0.12 40.61%
DPS 0.13 0.00 0.12 0.00 0.08 0.00 0.00 -
NAPS 0.0339 0.0332 0.032 0.0291 0.0285 0.0271 0.0271 16.11%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.325 0.235 0.385 0.25 0.235 0.23 0.21 -
P/RPS 8.73 6.98 8.36 5.31 5.47 5.45 5.95 29.15%
P/EPS 43.33 35.61 29.84 29.41 30.13 31.94 28.77 31.42%
EY 2.31 2.81 3.35 3.40 3.32 3.13 3.48 -23.92%
DY 1.54 0.00 1.82 0.00 2.13 0.00 0.00 -
P/NAPS 2.51 1.82 2.09 1.46 1.40 1.44 1.29 55.91%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 13/02/15 28/11/14 29/08/14 28/05/14 24/02/14 28/11/13 -
Price 0.42 0.34 0.41 0.305 0.245 0.245 0.27 -
P/RPS 11.28 10.10 8.90 6.48 5.71 5.80 7.65 29.57%
P/EPS 56.00 51.52 31.78 35.88 31.41 34.03 36.99 31.87%
EY 1.79 1.94 3.15 2.79 3.18 2.94 2.70 -23.98%
DY 1.19 0.00 1.71 0.00 2.04 0.00 0.00 -
P/NAPS 3.24 2.63 2.23 1.78 1.46 1.53 1.66 56.24%

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