[MIKROMB] YoY Quarter Result on 31-Mar-2012 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -77.45%
YoY- -40.11%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 10,474 7,823 7,072 4,792 5,523 5,030 3,231 21.64%
PBT 2,707 1,797 1,349 570 957 800 759 23.59%
Tax -580 -369 -105 -146 -249 -252 -123 29.47%
NP 2,127 1,428 1,244 424 708 548 636 22.27%
-
NP to SH 2,109 1,421 1,253 424 708 548 636 22.10%
-
Tax Rate 21.43% 20.53% 7.78% 25.61% 26.02% 31.50% 16.21% -
Total Cost 8,347 6,395 5,828 4,368 4,815 4,482 2,595 21.48%
-
Net Worth 36,443 30,569 28,800 25,245 24,089 23,210 22,860 8.07%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 1,406 910 907 - - 1,767 - -
Div Payout % 66.67% 64.10% 72.46% - - 322.58% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 36,443 30,569 28,800 25,245 24,089 23,210 22,860 8.07%
NOSH 281,200 182,179 181,594 176,666 176,999 176,774 120,000 15.24%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 20.31% 18.25% 17.59% 8.85% 12.82% 10.89% 19.68% -
ROE 5.79% 4.65% 4.35% 1.68% 2.94% 2.36% 2.78% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.72 4.29 3.89 2.71 3.12 2.85 2.69 5.54%
EPS 0.75 0.78 0.69 0.24 0.40 0.31 0.53 5.95%
DPS 0.50 0.50 0.50 0.00 0.00 1.00 0.00 -
NAPS 0.1296 0.1678 0.1586 0.1429 0.1361 0.1313 0.1905 -6.21%
Adjusted Per Share Value based on latest NOSH - 176,666
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.87 0.65 0.59 0.40 0.46 0.42 0.27 21.52%
EPS 0.17 0.12 0.10 0.04 0.06 0.05 0.05 22.61%
DPS 0.12 0.08 0.08 0.00 0.00 0.15 0.00 -
NAPS 0.0302 0.0253 0.0238 0.0209 0.0199 0.0192 0.0189 8.12%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.325 0.235 0.20 0.21 0.22 0.19 0.14 -
P/RPS 8.73 5.47 5.14 7.74 7.05 6.68 5.20 9.01%
P/EPS 43.33 30.13 28.99 87.50 55.00 61.29 26.42 8.59%
EY 2.31 3.32 3.45 1.14 1.82 1.63 3.79 -7.91%
DY 1.54 2.13 2.50 0.00 0.00 5.26 0.00 -
P/NAPS 2.51 1.40 1.26 1.47 1.62 1.45 0.73 22.84%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 21/05/13 31/05/12 24/05/11 12/05/10 26/05/09 -
Price 0.42 0.245 0.20 0.22 0.22 0.20 0.17 -
P/RPS 11.28 5.71 5.14 8.11 7.05 7.03 6.31 10.16%
P/EPS 56.00 31.41 28.99 91.67 55.00 64.52 32.08 9.72%
EY 1.79 3.18 3.45 1.09 1.82 1.55 3.12 -8.84%
DY 1.19 2.04 2.50 0.00 0.00 5.00 0.00 -
P/NAPS 3.24 1.46 1.26 1.54 1.62 1.52 0.89 24.01%

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