[MIKROMB] QoQ Annualized 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- 149.37%
YoY- -54.46%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 54,512 53,082 51,836 48,464 43,480 58,220 62,325 -8.53%
PBT 12,124 6,617 5,536 5,004 3,156 6,520 8,038 31.48%
Tax -1,704 -1,643 -1,837 -1,818 -1,916 -1,584 -2,689 -26.20%
NP 10,420 4,974 3,698 3,186 1,240 4,936 5,349 55.91%
-
NP to SH 10,216 4,900 3,640 3,162 1,268 4,960 5,418 52.56%
-
Tax Rate 14.05% 24.83% 33.18% 36.33% 60.71% 24.29% 33.45% -
Total Cost 44,092 48,108 48,137 45,278 42,240 53,284 56,976 -15.69%
-
Net Worth 109,065 106,296 104,116 103,291 101,995 101,700 100,816 5.37%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 294 392 - - 294 - -
Div Payout % - 6.01% 10.79% - - 5.94% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 109,065 106,296 104,116 103,291 101,995 101,700 100,816 5.37%
NOSH 589,226 589,226 589,226 589,226 589,226 589,226 589,226 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 19.12% 9.37% 7.14% 6.57% 2.85% 8.48% 8.58% -
ROE 9.37% 4.61% 3.50% 3.06% 1.24% 4.88% 5.37% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.25 9.01 8.80 8.23 7.38 9.88 10.58 -8.55%
EPS 1.72 0.83 0.61 0.54 0.20 0.84 0.92 51.70%
DPS 0.00 0.05 0.07 0.00 0.00 0.05 0.00 -
NAPS 0.1851 0.1804 0.1767 0.1753 0.1731 0.1726 0.1711 5.37%
Adjusted Per Share Value based on latest NOSH - 589,226
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.08 4.94 4.83 4.51 4.05 5.42 5.81 -8.55%
EPS 0.95 0.46 0.34 0.29 0.12 0.46 0.50 53.34%
DPS 0.00 0.03 0.04 0.00 0.00 0.03 0.00 -
NAPS 0.1016 0.099 0.097 0.0962 0.095 0.0947 0.0939 5.38%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.16 0.15 0.18 0.19 0.215 0.245 0.245 -
P/RPS 1.73 1.67 2.05 2.31 2.91 2.48 2.32 -17.75%
P/EPS 9.23 18.04 29.14 35.41 99.91 29.10 26.64 -50.63%
EY 10.84 5.54 3.43 2.82 1.00 3.44 3.75 102.79%
DY 0.00 0.33 0.37 0.00 0.00 0.20 0.00 -
P/NAPS 0.86 0.83 1.02 1.08 1.24 1.42 1.43 -28.72%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 16/11/22 26/08/22 25/05/22 25/02/22 30/11/21 29/09/21 18/06/21 -
Price 0.165 0.145 0.155 0.18 0.19 0.215 0.275 -
P/RPS 1.78 1.61 1.76 2.19 2.57 2.18 2.60 -22.30%
P/EPS 9.52 17.44 25.09 33.54 88.29 25.54 29.90 -53.33%
EY 10.51 5.74 3.99 2.98 1.13 3.92 3.34 114.58%
DY 0.00 0.34 0.43 0.00 0.00 0.23 0.00 -
P/NAPS 0.89 0.80 0.88 1.03 1.10 1.25 1.61 -32.61%

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