[MIKROMB] QoQ Quarter Result on 31-Dec-2014 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -24.51%
YoY- 39.04%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 10,533 10,618 10,474 9,285 8,608 8,575 7,823 21.91%
PBT 3,384 2,578 2,707 2,124 2,729 1,619 1,797 52.43%
Tax -539 -592 -580 -276 -307 -59 -369 28.70%
NP 2,845 1,986 2,127 1,848 2,422 1,560 1,428 58.26%
-
NP to SH 2,846 1,918 2,109 1,820 2,411 1,549 1,421 58.82%
-
Tax Rate 15.93% 22.96% 21.43% 12.99% 11.25% 3.64% 20.53% -
Total Cost 7,688 8,632 8,347 7,437 6,186 7,015 6,395 13.04%
-
Net Worth 40,097 37,288 36,443 35,600 34,389 31,216 30,569 19.80%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 1,408 - 1,406 - 1,308 - 910 33.73%
Div Payout % 49.50% - 66.67% - 54.26% - 64.10% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 40,097 37,288 36,443 35,600 34,389 31,216 30,569 19.80%
NOSH 281,782 282,058 281,200 275,757 186,899 182,235 182,179 33.70%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 27.01% 18.70% 20.31% 19.90% 28.14% 18.19% 18.25% -
ROE 7.10% 5.14% 5.79% 5.11% 7.01% 4.96% 4.65% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.74 3.76 3.72 3.37 4.61 4.71 4.29 -8.73%
EPS 1.01 0.68 0.75 0.66 1.29 0.85 0.78 18.78%
DPS 0.50 0.00 0.50 0.00 0.70 0.00 0.50 0.00%
NAPS 0.1423 0.1322 0.1296 0.1291 0.184 0.1713 0.1678 -10.39%
Adjusted Per Share Value based on latest NOSH - 275,757
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.98 0.99 0.98 0.86 0.80 0.80 0.73 21.67%
EPS 0.27 0.18 0.20 0.17 0.22 0.14 0.13 62.71%
DPS 0.13 0.00 0.13 0.00 0.12 0.00 0.08 38.17%
NAPS 0.0374 0.0347 0.0339 0.0332 0.032 0.0291 0.0285 19.84%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.36 0.375 0.325 0.235 0.385 0.25 0.235 -
P/RPS 9.63 9.96 8.73 6.98 8.36 5.31 5.47 45.75%
P/EPS 35.64 55.15 43.33 35.61 29.84 29.41 30.13 11.83%
EY 2.81 1.81 2.31 2.81 3.35 3.40 3.32 -10.51%
DY 1.39 0.00 1.54 0.00 1.82 0.00 2.13 -24.74%
P/NAPS 2.53 2.84 2.51 1.82 2.09 1.46 1.40 48.31%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 27/08/15 27/05/15 13/02/15 28/11/14 29/08/14 28/05/14 -
Price 0.39 0.32 0.42 0.34 0.41 0.305 0.245 -
P/RPS 10.43 8.50 11.28 10.10 8.90 6.48 5.71 49.37%
P/EPS 38.61 47.06 56.00 51.52 31.78 35.88 31.41 14.73%
EY 2.59 2.13 1.79 1.94 3.15 2.79 3.18 -12.77%
DY 1.28 0.00 1.19 0.00 1.71 0.00 2.04 -26.68%
P/NAPS 2.74 2.42 3.24 2.63 2.23 1.78 1.46 52.08%

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