[MIKROMB] YoY Cumulative 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
Cumulative Result
Revenue	38,877	46,744	42,327	33,365	35,923	37,169	35,591	1.48%
YoY %	-16.83%	10.44%	26.86%	-7.12%	-3.35%	4.43%	-	-
Horiz. %	109.23%	131.34%	118.93%	93.75%	100.93%	104.43%	100.00%	-
PBT	4,152	6,029	4,345	5,177	7,707	10,530	9,903	-13.48%
YoY %	-31.13%	38.76%	-16.07%	-32.83%	-26.81%	6.33%	-	-
Horiz. %	41.93%	60.88%	43.88%	52.28%	77.82%	106.33%	100.00%	-
Tax	-1,378	-2,017	-1,370	-1,645	-2,141	-2,144	-1,808	-4.42%
YoY %	31.68%	-47.23%	16.72%	23.17%	0.14%	-18.58%	-	-
Horiz. %	76.22%	111.56%	75.77%	90.98%	118.42%	118.58%	100.00%	-
NP	2,774	4,012	2,975	3,532	5,566	8,386	8,095	-16.34%
YoY %	-30.86%	34.86%	-15.77%	-36.54%	-33.63%	3.59%	-	-
Horiz. %	34.27%	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	2,730	4,064	2,975	3,364	5,483	8,254	7,968	-16.34%
YoY %	-32.82%	36.61%	-11.56%	-38.65%	-33.57%	3.59%	-	-
Horiz. %	34.26%	51.00%	37.34%	42.22%	68.81%	103.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.19%	33.45%	31.53%	31.78%	27.78%	20.36%	18.26%	-
YoY %	-0.78%	6.09%	-0.79%	14.40%	36.44%	11.50%	-	-
Horiz. %	181.76%	183.19%	172.67%	174.04%	152.14%	111.50%	100.00%	-
Total Cost	36,103	42,732	39,352	29,833	30,357	28,783	27,496	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	294	-	-	1,292	1,966	1,837	3,371	-33.39%
YoY %	0.00%	-	-	-34.28%	7.02%	-45.51%	-	-
Horiz. %	8.72%	-	-	38.33%	58.32%	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	2.62%	4.03%	3.34%	5.59%	9.89%	14.63%	15.79%	-
YoY %	-34.99%	20.66%	-40.25%	-43.48%	-32.40%	-7.35%	-	-
Horiz. %	16.59%	25.52%	21.15%	35.40%	62.63%	92.65%	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	6.60	7.93	7.80	7.74	9.13	12.14	11.61	-8.97%
YoY %	-16.77%	1.67%	0.78%	-15.22%	-24.79%	4.57%	-	-
Horiz. %	56.85%	68.30%	67.18%	66.67%	78.64%	104.57%	100.00%	-
EPS	0.46	0.69	0.55	0.78	1.39	2.69	2.60	-25.06%
YoY %	-33.33%	25.45%	-29.49%	-43.88%	-48.33%	3.46%	-	-
Horiz. %	17.69%	26.54%	21.15%	30.00%	53.46%	103.46%	100.00%	-
DPS	0.05	0.00	0.00	0.30	0.50	0.60	1.10	-40.24%
YoY %	0.00%	0.00%	0.00%	-40.00%	-16.67%	-45.45%	-	-
Horiz. %	4.55%	0.00%	0.00%	27.27%	45.45%	54.55%	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	3.62	4.35	3.94	3.11	3.35	3.46	3.32	1.45%
YoY %	-16.78%	10.41%	26.69%	-7.16%	-3.18%	4.22%	-	-
Horiz. %	109.04%	131.02%	118.67%	93.67%	100.90%	104.22%	100.00%	-
EPS	0.25	0.38	0.28	0.31	0.51	0.77	0.74	-16.53%
YoY %	-34.21%	35.71%	-9.68%	-39.22%	-33.77%	4.05%	-	-
Horiz. %	33.78%	51.35%	37.84%	41.89%	68.92%	104.05%	100.00%	-
DPS	0.03	0.00	0.00	0.12	0.18	0.17	0.31	-32.23%
YoY %	0.00%	0.00%	0.00%	-33.33%	5.88%	-45.16%	-	-
Horiz. %	9.68%	0.00%	0.00%	38.71%	58.06%	54.84%	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	2.73	3.09	1.80	3.29	3.34	4.94	4.56	-8.19%
YoY %	-11.65%	71.67%	-45.29%	-1.50%	-32.39%	8.33%	-	-
Horiz. %	59.87%	67.76%	39.47%	72.15%	73.25%	108.33%	100.00%	-
P/EPS	38.85	35.52	25.54	32.66	21.88	22.26	20.38	11.34%
YoY %	9.38%	39.08%	-21.80%	49.27%	-1.71%	9.22%	-	-
Horiz. %	190.63%	174.29%	125.32%	160.26%	107.36%	109.22%	100.00%	-
EY	2.57	2.82	3.91	3.06	4.57	4.49	4.91	-10.22%
YoY %	-8.87%	-27.88%	27.78%	-33.04%	1.78%	-8.55%	-	-
Horiz. %	52.34%	57.43%	79.63%	62.32%	93.08%	91.45%	100.00%	-
DY	0.28	0.00	0.00	1.18	1.64	1.00	2.08	-28.39%
YoY %	0.00%	0.00%	0.00%	-28.05%	64.00%	-51.92%	-	-
Horiz. %	13.46%	0.00%	0.00%	56.73%	78.85%	48.08%	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	2.35	3.47	2.50	2.84	3.50	5.60	4.48	-10.19%
YoY %	-32.28%	38.80%	-11.97%	-18.86%	-37.50%	25.00%	-	-
Horiz. %	52.46%	77.46%	55.80%	63.39%	78.12%	125.00%	100.00%	-
P/EPS	33.45	39.87	35.58	28.18	22.96	25.23	20.00	8.94%
YoY %	-16.10%	12.06%	26.26%	22.74%	-9.00%	26.15%	-	-
Horiz. %	167.25%	199.35%	177.90%	140.90%	114.80%	126.15%	100.00%	-
EY	2.99	2.51	2.81	3.55	4.36	3.96	5.00	-8.20%
YoY %	19.12%	-10.68%	-20.85%	-18.58%	10.10%	-20.80%	-	-
Horiz. %	59.80%	50.20%	56.20%	71.00%	87.20%	79.20%	100.00%	-
DY	0.32	0.00	0.00	1.36	1.56	0.88	2.12	-27.02%
YoY %	0.00%	0.00%	0.00%	-12.82%	77.27%	-58.49%	-	-
Horiz. %	15.09%	0.00%	0.00%	64.15%	73.58%	41.51%	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