[MIKROMB] YoY Quarter Result on 30-Sep-2014 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 55.65%
YoY- 84.75%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 13,090 12,052 10,533 8,608 6,310 7,083 6,739 11.68%
PBT 3,397 3,676 3,384 2,729 1,620 2,215 2,133 8.05%
Tax -896 -628 -539 -307 -313 -611 -685 4.57%
NP 2,501 3,048 2,845 2,422 1,307 1,604 1,448 9.52%
-
NP to SH 2,475 3,000 2,846 2,411 1,305 1,604 1,448 9.33%
-
Tax Rate 26.38% 17.08% 15.93% 11.25% 19.32% 27.58% 32.11% -
Total Cost 10,589 9,004 7,688 6,186 5,003 5,479 5,291 12.24%
-
Net Worth 47,752 55,867 40,097 34,389 29,067 27,268 25,975 10.67%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - 1,408 1,308 - - - -
Div Payout % - - 49.50% 54.26% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 47,752 55,867 40,097 34,389 29,067 27,268 25,975 10.67%
NOSH 430,892 306,122 281,782 186,899 178,767 178,222 176,585 16.01%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 19.11% 25.29% 27.01% 28.14% 20.71% 22.65% 21.49% -
ROE 5.18% 5.37% 7.10% 7.01% 4.49% 5.88% 5.57% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 3.94 3.94 3.74 4.61 3.53 3.97 3.82 0.51%
EPS 0.75 0.98 1.01 1.29 0.73 0.90 0.82 -1.47%
DPS 0.00 0.00 0.50 0.70 0.00 0.00 0.00 -
NAPS 0.1439 0.1825 0.1423 0.184 0.1626 0.153 0.1471 -0.36%
Adjusted Per Share Value based on latest NOSH - 186,899
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.22 1.12 0.98 0.80 0.59 0.66 0.63 11.63%
EPS 0.23 0.28 0.27 0.22 0.12 0.15 0.13 9.96%
DPS 0.00 0.00 0.13 0.12 0.00 0.00 0.00 -
NAPS 0.0445 0.052 0.0374 0.032 0.0271 0.0254 0.0242 10.67%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.46 0.495 0.36 0.385 0.21 0.20 0.17 -
P/RPS 11.66 12.57 9.63 8.36 5.95 5.03 4.45 17.39%
P/EPS 61.68 50.51 35.64 29.84 28.77 22.22 20.73 19.90%
EY 1.62 1.98 2.81 3.35 3.48 4.50 4.82 -16.60%
DY 0.00 0.00 1.39 1.82 0.00 0.00 0.00 -
P/NAPS 3.20 2.71 2.53 2.09 1.29 1.31 1.16 18.40%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 16/11/17 30/11/16 30/11/15 28/11/14 28/11/13 28/11/12 18/11/11 -
Price 0.465 0.48 0.39 0.41 0.27 0.23 0.20 -
P/RPS 11.79 12.19 10.43 8.90 7.65 5.79 5.24 14.45%
P/EPS 62.35 48.98 38.61 31.78 36.99 25.56 24.39 16.91%
EY 1.60 2.04 2.59 3.15 2.70 3.91 4.10 -14.50%
DY 0.00 0.00 1.28 1.71 0.00 0.00 0.00 -
P/NAPS 3.23 2.63 2.74 2.23 1.66 1.50 1.36 15.49%

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