[MIKROMB] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 38.39%
YoY- 20.58%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 28,367 17,894 8,608 30,386 21,810 13,987 6,310 172.63%
PBT 7,560 4,853 2,729 6,613 4,994 3,196 1,620 179.51%
Tax -1,163 -583 -307 -995 -935 -565 -313 140.08%
NP 6,397 4,270 2,422 5,618 4,059 2,631 1,307 188.54%
-
NP to SH 6,339 4,231 2,411 5,584 4,035 2,614 1,305 187.09%
-
Tax Rate 15.38% 12.01% 11.25% 15.05% 18.72% 17.68% 19.32% -
Total Cost 21,970 13,624 6,186 24,768 17,751 11,356 5,003 168.40%
-
Net Worth 36,190 35,935 34,389 30,955 30,498 29,026 29,067 15.74%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 3,351 1,948 1,308 903 908 - - -
Div Payout % 52.86% 46.05% 54.26% 16.18% 22.52% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 36,190 35,935 34,389 30,955 30,498 29,026 29,067 15.74%
NOSH 279,251 278,355 186,899 180,711 181,756 181,527 178,767 34.66%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 22.55% 23.86% 28.14% 18.49% 18.61% 18.81% 20.71% -
ROE 17.52% 11.77% 7.01% 18.04% 13.23% 9.01% 4.49% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.16 6.43 4.61 16.81 12.00 7.71 3.53 102.46%
EPS 2.27 1.52 1.29 3.09 2.22 1.44 0.73 113.19%
DPS 1.20 0.70 0.70 0.50 0.50 0.00 0.00 -
NAPS 0.1296 0.1291 0.184 0.1713 0.1678 0.1599 0.1626 -14.04%
Adjusted Per Share Value based on latest NOSH - 182,235
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.68 1.69 0.81 2.87 2.06 1.32 0.60 171.46%
EPS 0.60 0.40 0.23 0.53 0.38 0.25 0.12 192.68%
DPS 0.32 0.18 0.12 0.09 0.09 0.00 0.00 -
NAPS 0.0341 0.0339 0.0324 0.0292 0.0288 0.0274 0.0274 15.71%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.325 0.235 0.385 0.25 0.235 0.23 0.21 -
P/RPS 3.20 3.66 8.36 1.49 1.96 2.99 5.95 -33.89%
P/EPS 14.32 15.46 29.84 8.09 10.59 15.97 28.77 -37.22%
EY 6.98 6.47 3.35 12.36 9.45 6.26 3.48 59.11%
DY 3.69 2.98 1.82 2.00 2.13 0.00 0.00 -
P/NAPS 2.51 1.82 2.09 1.46 1.40 1.44 1.29 55.91%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 13/02/15 28/11/14 29/08/14 28/05/14 24/02/14 28/11/13 -
Price 0.42 0.34 0.41 0.305 0.245 0.245 0.27 -
P/RPS 4.13 5.29 8.90 1.81 2.04 3.18 7.65 -33.72%
P/EPS 18.50 22.37 31.78 9.87 11.04 17.01 36.99 -37.01%
EY 5.40 4.47 3.15 10.13 9.06 5.88 2.70 58.80%
DY 2.86 2.06 1.71 1.64 2.04 0.00 0.00 -
P/NAPS 3.24 2.63 2.23 1.78 1.46 1.53 1.66 56.24%

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