[MIKROMB] YoY Annualized Quarter Result on 31-Mar-2019 [#3]

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Annualized Quarter Result
Revenue	51,836	62,325	56,436	44,486	47,897	49,558	47,454	1.48%
YoY %	-16.83%	10.43%	26.86%	-7.12%	-3.35%	4.43%	-	-
Horiz. %	109.23%	131.34%	118.93%	93.75%	100.93%	104.43%	100.00%	-
PBT	5,536	8,038	5,793	6,902	10,276	14,040	13,204	-13.48%
YoY %	-31.13%	38.75%	-16.07%	-32.83%	-26.81%	6.33%	-	-
Horiz. %	41.93%	60.88%	43.87%	52.27%	77.82%	106.33%	100.00%	-
Tax	-1,837	-2,689	-1,826	-2,193	-2,854	-2,858	-2,410	-4.42%
YoY %	31.68%	-47.26%	16.74%	23.16%	0.14%	-18.59%	-	-
Horiz. %	76.22%	111.58%	75.77%	91.00%	118.42%	118.59%	100.00%	-
NP	3,698	5,349	3,966	4,709	7,421	11,181	10,793	-16.34%
YoY %	-30.87%	34.87%	-15.78%	-36.54%	-33.63%	3.59%	-	-
Horiz. %	34.26%	49.56%	36.75%	43.63%	68.76%	103.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,640	5,418	3,966	4,485	7,310	11,005	10,624	-16.34%
YoY %	-32.82%	36.61%	-11.57%	-38.65%	-33.58%	3.59%	-	-
Horiz. %	34.26%	51.00%	37.33%	42.22%	68.81%	103.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.18%	33.45%	31.52%	31.77%	27.77%	20.36%	18.25%	-
YoY %	-0.81%	6.12%	-0.79%	14.40%	36.39%	11.56%	-	-
Horiz. %	181.81%	183.29%	172.71%	174.08%	152.16%	111.56%	100.00%	-
Total Cost	48,137	56,976	52,469	39,777	40,476	38,377	36,661	4.64%
YoY %	-15.51%	8.59%	31.91%	-1.73%	5.47%	4.68%	-	-
Horiz. %	131.30%	155.41%	143.12%	108.50%	110.41%	104.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	104,116	100,816	89,183	60,152	55,422	56,411	50,474	12.81%
YoY %	3.27%	13.04%	48.26%	8.53%	-1.75%	11.76%	-	-
Horiz. %	206.28%	199.74%	176.69%	119.17%	109.80%	111.76%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	392	-	-	1,723	2,622	2,449	4,494	-33.39%
YoY %	0.00%	-	-	-34.29%	7.06%	-45.51%	-	-
Horiz. %	8.72%	-	-	38.34%	58.34%	54.49%	100.00%	-
Div Payout %	10.79%	-	-	38.43%	35.87%	22.26%	42.31%	-
YoY %	0.00%	-	-	7.14%	61.14%	-47.39%	-	-
Horiz. %	25.50%	-	-	90.83%	84.78%	52.61%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	104,116	100,816	89,183	60,152	55,422	56,411	50,474	12.81%
YoY %	3.27%	13.04%	48.26%	8.53%	-1.75%	11.76%	-	-
Horiz. %	206.28%	199.74%	176.69%	119.17%	109.80%	111.76%	100.00%	-
NOSH	589,226	589,226	589,226	430,892	430,892	307,540	306,461	11.50%
YoY %	0.00%	0.00%	36.75%	0.00%	40.11%	0.35%	-	-
Horiz. %	192.27%	192.27%	192.27%	140.60%	140.60%	100.35%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	7.14%	8.58%	7.03%	10.59%	15.49%	22.56%	22.74%	-
YoY %	-16.78%	22.05%	-33.62%	-31.63%	-31.34%	-0.79%	-	-
Horiz. %	31.40%	37.73%	30.91%	46.57%	68.12%	99.21%	100.00%	-
ROE	3.50%	5.37%	4.45%	7.46%	13.19%	19.51%	21.05%	-
YoY %	-34.82%	20.67%	-40.35%	-43.44%	-32.39%	-7.32%	-	-
Horiz. %	16.63%	25.51%	21.14%	35.44%	62.66%	92.68%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	8.80	10.58	10.40	10.32	12.18	16.18	15.48	-8.97%
YoY %	-16.82%	1.73%	0.78%	-15.27%	-24.72%	4.52%	-	-
Horiz. %	56.85%	68.35%	67.18%	66.67%	78.68%	104.52%	100.00%	-
EPS	0.61	0.92	0.73	1.04	1.85	3.59	3.47	-25.14%
YoY %	-33.70%	26.03%	-29.81%	-43.78%	-48.47%	3.46%	-	-
Horiz. %	17.58%	26.51%	21.04%	29.97%	53.31%	103.46%	100.00%	-
DPS	0.07	0.00	0.00	0.40	0.67	0.80	1.47	-39.78%
YoY %	0.00%	0.00%	0.00%	-40.30%	-16.25%	-45.58%	-	-
Horiz. %	4.76%	0.00%	0.00%	27.21%	45.58%	54.42%	100.00%	-
NAPS	0.1767	0.1711	0.1643	0.1396	0.1409	0.1842	0.1647	1.17%
YoY %	3.27%	4.14%	17.69%	-0.92%	-23.51%	11.84%	-	-
Horiz. %	107.29%	103.89%	99.76%	84.76%	85.55%	111.84%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 430,892
RPS	4.83	5.81	5.26	4.14	4.46	4.62	4.42	1.48%
YoY %	-16.87%	10.46%	27.05%	-7.17%	-3.46%	4.52%	-	-
Horiz. %	109.28%	131.45%	119.00%	93.67%	100.90%	104.52%	100.00%	-
EPS	0.34	0.50	0.37	0.42	0.68	1.03	0.99	-16.30%
YoY %	-32.00%	35.14%	-11.90%	-38.24%	-33.98%	4.04%	-	-
Horiz. %	34.34%	50.51%	37.37%	42.42%	68.69%	104.04%	100.00%	-
DPS	0.04	0.00	0.00	0.16	0.24	0.23	0.42	-32.41%
YoY %	0.00%	0.00%	0.00%	-33.33%	4.35%	-45.24%	-	-
Horiz. %	9.52%	0.00%	0.00%	38.10%	57.14%	54.76%	100.00%	-
NAPS	0.097	0.0939	0.0831	0.056	0.0516	0.0525	0.047	12.82%
YoY %	3.30%	13.00%	48.39%	8.53%	-1.71%	11.70%	-	-
Horiz. %	206.38%	199.79%	176.81%	119.15%	109.79%	111.70%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	0.18	0.245	0.14	0.255	0.305	0.60	0.53	-
P/RPS	2.05	2.32	1.35	2.47	2.50	3.71	3.42	-8.17%
YoY %	-11.64%	71.85%	-45.34%	-1.20%	-32.61%	8.48%	-	-
Horiz. %	59.94%	67.84%	39.47%	72.22%	73.10%	108.48%	100.00%	-
P/EPS	29.14	26.64	19.16	24.50	16.41	16.70	15.29	11.34%
YoY %	9.38%	39.04%	-21.80%	49.30%	-1.74%	9.22%	-	-
Horiz. %	190.58%	174.23%	125.31%	160.24%	107.33%	109.22%	100.00%	-
EY	3.43	3.75	5.22	4.08	6.09	5.99	6.54	-10.19%
YoY %	-8.53%	-28.16%	27.94%	-33.00%	1.67%	-8.41%	-	-
Horiz. %	52.45%	57.34%	79.82%	62.39%	93.12%	91.59%	100.00%	-
DY	0.37	0.00	0.00	1.57	2.19	1.33	2.77	-28.49%
YoY %	0.00%	0.00%	0.00%	-28.31%	64.66%	-51.99%	-	-
Horiz. %	13.36%	0.00%	0.00%	56.68%	79.06%	48.01%	100.00%	-
P/NAPS	1.02	1.43	0.85	1.83	2.16	3.26	3.22	-17.42%
YoY %	-28.67%	68.24%	-53.55%	-15.28%	-33.74%	1.24%	-	-
Horiz. %	31.68%	44.41%	26.40%	56.83%	67.08%	101.24%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	25/05/22	18/06/21	25/06/20	27/05/19	25/05/18	29/05/17	30/05/16	-
Price	0.155	0.275	0.195	0.22	0.32	0.68	0.52	-
P/RPS	1.76	2.60	1.88	2.13	2.63	4.20	3.36	-10.21%
YoY %	-32.31%	38.30%	-11.74%	-19.01%	-37.38%	25.00%	-	-
Horiz. %	52.38%	77.38%	55.95%	63.39%	78.27%	125.00%	100.00%	-
P/EPS	25.09	29.90	26.68	21.13	17.22	18.92	15.00	8.94%
YoY %	-16.09%	12.07%	26.27%	22.71%	-8.99%	26.13%	-	-
Horiz. %	167.27%	199.33%	177.87%	140.87%	114.80%	126.13%	100.00%	-
EY	3.99	3.34	3.75	4.73	5.81	5.28	6.67	-8.20%
YoY %	19.46%	-10.93%	-20.72%	-18.59%	10.04%	-20.84%	-	-
Horiz. %	59.82%	50.07%	56.22%	70.91%	87.11%	79.16%	100.00%	-
DY	0.43	0.00	0.00	1.82	2.08	1.18	2.82	-26.89%
YoY %	0.00%	0.00%	0.00%	-12.50%	76.27%	-58.16%	-	-
Horiz. %	15.25%	0.00%	0.00%	64.54%	73.76%	41.84%	100.00%	-
P/NAPS	0.88	1.61	1.19	1.58	2.27	3.69	3.16	-19.18%
YoY %	-45.34%	35.29%	-24.68%	-30.40%	-38.48%	16.77%	-	-
Horiz. %	27.85%	50.95%	37.66%	50.00%	71.84%	116.77%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos