[MIKROMB] QoQ Quarter Result on 31-Mar-2015 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 15.88%
YoY- 48.42%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 13,743 10,533 10,618 10,474 9,285 8,608 8,575 36.83%
PBT 4,413 3,384 2,578 2,707 2,124 2,729 1,619 94.77%
Tax -1,172 -539 -592 -580 -276 -307 -59 629.48%
NP 3,241 2,845 1,986 2,127 1,848 2,422 1,560 62.60%
-
NP to SH 3,126 2,846 1,918 2,109 1,820 2,411 1,549 59.49%
-
Tax Rate 26.56% 15.93% 22.96% 21.43% 12.99% 11.25% 3.64% -
Total Cost 10,502 7,688 8,632 8,347 7,437 6,186 7,015 30.77%
-
Net Worth 50,230 40,097 37,288 36,443 35,600 34,389 31,216 37.19%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 1,838 1,408 - 1,406 - 1,308 - -
Div Payout % 58.82% 49.50% - 66.67% - 54.26% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 50,230 40,097 37,288 36,443 35,600 34,389 31,216 37.19%
NOSH 306,470 281,782 282,058 281,200 275,757 186,899 182,235 41.28%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 23.58% 27.01% 18.70% 20.31% 19.90% 28.14% 18.19% -
ROE 6.22% 7.10% 5.14% 5.79% 5.11% 7.01% 4.96% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.48 3.74 3.76 3.72 3.37 4.61 4.71 -3.27%
EPS 1.02 1.01 0.68 0.75 0.66 1.29 0.85 12.88%
DPS 0.60 0.50 0.00 0.50 0.00 0.70 0.00 -
NAPS 0.1639 0.1423 0.1322 0.1296 0.1291 0.184 0.1713 -2.89%
Adjusted Per Share Value based on latest NOSH - 281,200
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.28 0.98 0.99 0.98 0.86 0.80 0.80 36.68%
EPS 0.29 0.27 0.18 0.20 0.17 0.22 0.14 62.28%
DPS 0.17 0.13 0.00 0.13 0.00 0.12 0.00 -
NAPS 0.0468 0.0374 0.0347 0.0339 0.0332 0.032 0.0291 37.14%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.40 0.36 0.375 0.325 0.235 0.385 0.25 -
P/RPS 8.92 9.63 9.96 8.73 6.98 8.36 5.31 41.17%
P/EPS 39.22 35.64 55.15 43.33 35.61 29.84 29.41 21.09%
EY 2.55 2.81 1.81 2.31 2.81 3.35 3.40 -17.40%
DY 1.50 1.39 0.00 1.54 0.00 1.82 0.00 -
P/NAPS 2.44 2.53 2.84 2.51 1.82 2.09 1.46 40.69%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 30/11/15 27/08/15 27/05/15 13/02/15 28/11/14 29/08/14 -
Price 0.53 0.39 0.32 0.42 0.34 0.41 0.305 -
P/RPS 11.82 10.43 8.50 11.28 10.10 8.90 6.48 49.12%
P/EPS 51.96 38.61 47.06 56.00 51.52 31.78 35.88 27.91%
EY 1.92 2.59 2.13 1.79 1.94 3.15 2.79 -22.00%
DY 1.13 1.28 0.00 1.19 0.00 1.71 0.00 -
P/NAPS 3.23 2.74 2.42 3.24 2.63 2.23 1.78 48.61%

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