[MIKROMB] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -16.52%
YoY- 195.52%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 7,677 6,310 6,915 7,072 6,998 7,083 7,441 2.09%
PBT 1,576 1,620 619 1,349 1,726 2,215 1,437 6.33%
Tax -252 -313 -332 -105 -222 -611 -371 -22.67%
NP 1,324 1,307 287 1,244 1,504 1,604 1,066 15.50%
-
NP to SH 1,309 1,305 277 1,253 1,501 1,604 1,056 15.34%
-
Tax Rate 15.99% 19.32% 53.63% 7.78% 12.86% 27.58% 25.82% -
Total Cost 6,353 5,003 6,628 5,828 5,494 5,479 6,375 -0.22%
-
Net Worth 29,070 29,067 26,869 28,800 27,071 27,268 25,566 8.91%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 907 1,786 - - -
Div Payout % - - - 72.46% 119.05% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 29,070 29,067 26,869 28,800 27,071 27,268 25,566 8.91%
NOSH 181,805 178,767 173,125 181,594 178,690 178,222 177,666 1.54%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 17.25% 20.71% 4.15% 17.59% 21.49% 22.65% 14.33% -
ROE 4.50% 4.49% 1.03% 4.35% 5.54% 5.88% 4.13% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.22 3.53 3.99 3.89 3.92 3.97 4.19 0.47%
EPS 0.72 0.73 0.16 0.69 0.84 0.90 0.60 12.88%
DPS 0.00 0.00 0.00 0.50 1.00 0.00 0.00 -
NAPS 0.1599 0.1626 0.1552 0.1586 0.1515 0.153 0.1439 7.26%
Adjusted Per Share Value based on latest NOSH - 181,594
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.72 0.59 0.64 0.66 0.65 0.66 0.69 2.86%
EPS 0.12 0.12 0.03 0.12 0.14 0.15 0.10 12.88%
DPS 0.00 0.00 0.00 0.08 0.17 0.00 0.00 -
NAPS 0.0271 0.0271 0.025 0.0268 0.0252 0.0254 0.0238 9.01%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.23 0.21 0.215 0.20 0.20 0.20 0.19 -
P/RPS 5.45 5.95 5.38 5.14 5.11 5.03 4.54 12.91%
P/EPS 31.94 28.77 134.38 28.99 23.81 22.22 31.97 -0.06%
EY 3.13 3.48 0.74 3.45 4.20 4.50 3.13 0.00%
DY 0.00 0.00 0.00 2.50 5.00 0.00 0.00 -
P/NAPS 1.44 1.29 1.39 1.26 1.32 1.31 1.32 5.95%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 28/11/13 29/08/13 21/05/13 28/02/13 28/11/12 30/08/12 -
Price 0.245 0.27 0.19 0.20 0.21 0.23 0.19 -
P/RPS 5.80 7.65 4.76 5.14 5.36 5.79 4.54 17.68%
P/EPS 34.03 36.99 118.75 28.99 25.00 25.56 31.97 4.23%
EY 2.94 2.70 0.84 3.45 4.00 3.91 3.13 -4.07%
DY 0.00 0.00 0.00 2.50 4.76 0.00 0.00 -
P/NAPS 1.53 1.66 1.22 1.26 1.39 1.50 1.32 10.31%

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