[MIKROMB] YoY Quarter Result on 31-Dec-2021 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 298.74%
YoY- -39.98%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 13,849 15,843 13,362 17,801 16,911 12,836 13,121 0.90%
PBT 27,099 1,224 1,713 3,096 2,946 2,701 3,156 43.07%
Tax -501 -476 -431 -1,085 -692 -744 -931 -9.80%
NP 26,598 748 1,282 2,011 2,254 1,957 2,225 51.18%
-
NP to SH 26,595 708 1,264 2,106 2,305 1,930 2,204 51.41%
-
Tax Rate 1.85% 38.89% 25.16% 35.05% 23.49% 27.55% 29.50% -
Total Cost -12,749 15,095 12,080 15,790 14,657 10,879 10,896 -
-
Net Worth 283,186 109,772 103,291 100,227 82,597 59,204 50,447 33.29%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - 1,814 -
Div Payout % - - - - - - 82.34% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 283,186 109,772 103,291 100,227 82,597 59,204 50,447 33.29%
NOSH 1,073,490 589,226 589,226 589,226 589,226 430,892 430,892 16.42%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 192.06% 4.72% 9.59% 11.30% 13.33% 15.25% 16.96% -
ROE 9.39% 0.64% 1.22% 2.10% 2.79% 3.26% 4.37% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.29 2.69 2.27 3.02 3.36 2.98 3.62 -15.79%
EPS 2.48 0.12 0.21 0.36 0.46 0.45 0.61 26.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.2638 0.1863 0.1753 0.1701 0.1641 0.1374 0.139 11.26%
Adjusted Per Share Value based on latest NOSH - 589,226
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.15 1.31 1.11 1.47 1.40 1.06 1.09 0.89%
EPS 2.20 0.06 0.10 0.17 0.19 0.16 0.18 51.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
NAPS 0.2344 0.0908 0.0855 0.0829 0.0684 0.049 0.0418 33.27%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.23 0.21 0.19 0.215 0.195 0.21 0.47 -
P/RPS 17.83 7.81 8.38 7.12 5.80 7.05 13.00 5.40%
P/EPS 9.28 174.77 88.57 60.15 42.58 46.88 77.39 -29.76%
EY 10.77 0.57 1.13 1.66 2.35 2.13 1.29 42.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.06 -
P/NAPS 0.87 1.13 1.08 1.26 1.19 1.53 3.38 -20.23%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 25/02/22 12/03/21 27/02/20 28/02/19 28/02/18 -
Price 0.205 0.165 0.18 0.245 0.18 0.245 0.385 -
P/RPS 15.89 6.14 7.94 8.11 5.36 8.22 10.65 6.89%
P/EPS 8.27 137.32 83.91 68.55 39.31 54.70 63.40 -28.77%
EY 12.09 0.73 1.19 1.46 2.54 1.83 1.58 40.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
P/NAPS 0.78 0.89 1.03 1.44 1.10 1.78 2.77 -19.03%

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