[MIKROMB] QoQ Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 30.26%
YoY- 47.87%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 35,591 24,276 10,533 38,985 28,367 17,894 8,608 157.38%
PBT 9,903 7,796 3,384 10,139 7,560 4,853 2,729 135.95%
Tax -1,808 -1,710 -539 -1,756 -1,163 -583 -307 225.76%
NP 8,095 6,086 2,845 8,383 6,397 4,270 2,422 123.37%
-
NP to SH 7,968 5,972 2,846 8,257 6,339 4,231 2,411 121.71%
-
Tax Rate 18.26% 21.93% 15.93% 17.32% 15.38% 12.01% 11.25% -
Total Cost 27,496 18,190 7,688 30,602 21,970 13,624 6,186 170.09%
-
Net Worth 50,474 50,195 40,097 31,457 36,190 35,935 34,389 29.12%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 3,371 3,368 1,408 2,855 3,351 1,948 1,308 87.86%
Div Payout % 42.31% 56.41% 49.50% 34.58% 52.86% 46.05% 54.26% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 50,474 50,195 40,097 31,457 36,190 35,935 34,389 29.12%
NOSH 306,461 306,256 281,782 237,953 279,251 278,355 186,899 39.01%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 22.74% 25.07% 27.01% 21.50% 22.55% 23.86% 28.14% -
ROE 15.79% 11.90% 7.10% 26.25% 17.52% 11.77% 7.01% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 11.61 7.93 3.74 16.38 10.16 6.43 4.61 85.00%
EPS 2.60 1.95 1.01 3.47 2.27 1.52 1.29 59.49%
DPS 1.10 1.10 0.50 1.20 1.20 0.70 0.70 35.12%
NAPS 0.1647 0.1639 0.1423 0.1322 0.1296 0.1291 0.184 -7.11%
Adjusted Per Share Value based on latest NOSH - 282,058
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.36 2.29 0.99 3.68 2.68 1.69 0.81 157.94%
EPS 0.75 0.56 0.27 0.78 0.60 0.40 0.23 119.74%
DPS 0.32 0.32 0.13 0.27 0.32 0.18 0.12 92.18%
NAPS 0.0476 0.0474 0.0378 0.0297 0.0341 0.0339 0.0324 29.20%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.53 0.40 0.36 0.375 0.325 0.235 0.385 -
P/RPS 4.56 5.05 9.63 2.29 3.20 3.66 8.36 -33.21%
P/EPS 20.38 20.51 35.64 10.81 14.32 15.46 29.84 -22.42%
EY 4.91 4.88 2.81 9.25 6.98 6.47 3.35 29.00%
DY 2.08 2.75 1.39 3.20 3.69 2.98 1.82 9.30%
P/NAPS 3.22 2.44 2.53 2.84 2.51 1.82 2.09 33.35%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 30/11/15 27/08/15 27/05/15 13/02/15 28/11/14 -
Price 0.52 0.53 0.39 0.32 0.42 0.34 0.41 -
P/RPS 4.48 6.69 10.43 1.95 4.13 5.29 8.90 -36.69%
P/EPS 20.00 27.18 38.61 9.22 18.50 22.37 31.78 -26.54%
EY 5.00 3.68 2.59 10.84 5.40 4.47 3.15 36.03%
DY 2.12 2.08 1.28 3.75 2.86 2.06 1.71 15.39%
P/NAPS 3.16 3.23 2.74 2.42 3.24 2.63 2.23 26.13%

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