[MIKROMB] YoY Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -65.53%
YoY- 18.04%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 9,795 13,090 12,052 10,533 8,608 6,310 7,083 5.54%
PBT 921 3,397 3,676 3,384 2,729 1,620 2,215 -13.60%
Tax -359 -896 -628 -539 -307 -313 -611 -8.47%
NP 562 2,501 3,048 2,845 2,422 1,307 1,604 -16.03%
-
NP to SH 506 2,475 3,000 2,846 2,411 1,305 1,604 -17.48%
-
Tax Rate 38.98% 26.38% 17.08% 15.93% 11.25% 19.32% 27.58% -
Total Cost 9,233 10,589 9,004 7,688 6,186 5,003 5,479 9.08%
-
Net Worth 59,463 47,752 55,867 40,097 34,389 29,067 27,268 13.86%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 1,408 1,308 - - -
Div Payout % - - - 49.50% 54.26% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 59,463 47,752 55,867 40,097 34,389 29,067 27,268 13.86%
NOSH 430,892 430,892 306,122 281,782 186,899 178,767 178,222 15.84%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.74% 19.11% 25.29% 27.01% 28.14% 20.71% 22.65% -
ROE 0.85% 5.18% 5.37% 7.10% 7.01% 4.49% 5.88% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.27 3.94 3.94 3.74 4.61 3.53 3.97 -8.89%
EPS 0.12 0.75 0.98 1.01 1.29 0.73 0.90 -28.51%
DPS 0.00 0.00 0.00 0.50 0.70 0.00 0.00 -
NAPS 0.138 0.1439 0.1825 0.1423 0.184 0.1626 0.153 -1.70%
Adjusted Per Share Value based on latest NOSH - 281,782
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.91 1.22 1.12 0.98 0.80 0.59 0.66 5.49%
EPS 0.05 0.23 0.28 0.27 0.22 0.12 0.15 -16.72%
DPS 0.00 0.00 0.00 0.13 0.12 0.00 0.00 -
NAPS 0.0554 0.0445 0.052 0.0374 0.032 0.0271 0.0254 13.87%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.315 0.46 0.495 0.36 0.385 0.21 0.20 -
P/RPS 13.86 11.66 12.57 9.63 8.36 5.95 5.03 18.39%
P/EPS 268.24 61.68 50.51 35.64 29.84 28.77 22.22 51.43%
EY 0.37 1.62 1.98 2.81 3.35 3.48 4.50 -34.04%
DY 0.00 0.00 0.00 1.39 1.82 0.00 0.00 -
P/NAPS 2.28 3.20 2.71 2.53 2.09 1.29 1.31 9.67%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 16/11/17 30/11/16 30/11/15 28/11/14 28/11/13 28/11/12 -
Price 0.235 0.465 0.48 0.39 0.41 0.27 0.23 -
P/RPS 10.34 11.79 12.19 10.43 8.90 7.65 5.79 10.14%
P/EPS 200.12 62.35 48.98 38.61 31.78 36.99 25.56 40.89%
EY 0.50 1.60 2.04 2.59 3.15 2.70 3.91 -29.00%
DY 0.00 0.00 0.00 1.28 1.71 0.00 0.00 -
P/NAPS 1.70 3.23 2.63 2.74 2.23 1.66 1.50 2.10%

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