[MIKROMB] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -6.42%
YoY- -20.16%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 6,310 6,915 7,072 6,998 7,083 7,441 4,792 20.11%
PBT 1,620 619 1,349 1,726 2,215 1,437 570 100.51%
Tax -313 -332 -105 -222 -611 -371 -146 66.18%
NP 1,307 287 1,244 1,504 1,604 1,066 424 111.66%
-
NP to SH 1,305 277 1,253 1,501 1,604 1,056 424 111.44%
-
Tax Rate 19.32% 53.63% 7.78% 12.86% 27.58% 25.82% 25.61% -
Total Cost 5,003 6,628 5,828 5,494 5,479 6,375 4,368 9.46%
-
Net Worth 29,067 26,869 28,800 27,071 27,268 25,566 25,245 9.84%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 907 1,786 - - - -
Div Payout % - - 72.46% 119.05% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 29,067 26,869 28,800 27,071 27,268 25,566 25,245 9.84%
NOSH 178,767 173,125 181,594 178,690 178,222 177,666 176,666 0.79%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 20.71% 4.15% 17.59% 21.49% 22.65% 14.33% 8.85% -
ROE 4.49% 1.03% 4.35% 5.54% 5.88% 4.13% 1.68% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.53 3.99 3.89 3.92 3.97 4.19 2.71 19.25%
EPS 0.73 0.16 0.69 0.84 0.90 0.60 0.24 109.78%
DPS 0.00 0.00 0.50 1.00 0.00 0.00 0.00 -
NAPS 0.1626 0.1552 0.1586 0.1515 0.153 0.1439 0.1429 8.98%
Adjusted Per Share Value based on latest NOSH - 178,690
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.59 0.64 0.66 0.65 0.66 0.69 0.45 19.77%
EPS 0.12 0.03 0.12 0.14 0.15 0.10 0.04 107.86%
DPS 0.00 0.00 0.08 0.17 0.00 0.00 0.00 -
NAPS 0.0271 0.025 0.0268 0.0252 0.0254 0.0238 0.0235 9.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.21 0.215 0.20 0.20 0.20 0.19 0.21 -
P/RPS 5.95 5.38 5.14 5.11 5.03 4.54 7.74 -16.06%
P/EPS 28.77 134.38 28.99 23.81 22.22 31.97 87.50 -52.32%
EY 3.48 0.74 3.45 4.20 4.50 3.13 1.14 110.29%
DY 0.00 0.00 2.50 5.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.39 1.26 1.32 1.31 1.32 1.47 -8.33%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 21/05/13 28/02/13 28/11/12 30/08/12 31/05/12 -
Price 0.27 0.19 0.20 0.21 0.23 0.19 0.22 -
P/RPS 7.65 4.76 5.14 5.36 5.79 4.54 8.11 -3.81%
P/EPS 36.99 118.75 28.99 25.00 25.56 31.97 91.67 -45.36%
EY 2.70 0.84 3.45 4.00 3.91 3.13 1.09 82.97%
DY 0.00 0.00 2.50 4.76 0.00 0.00 0.00 -
P/NAPS 1.66 1.22 1.26 1.39 1.50 1.32 1.54 5.12%

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