[MIKROMB] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -66.71%
YoY- 10.77%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 28,068 21,153 14,081 7,083 25,826 18,384 13,593 62.22%
PBT 5,909 5,290 3,941 2,215 6,424 4,987 4,417 21.43%
Tax -1,270 -938 -833 -611 -1,606 -1,235 -1,089 10.80%
NP 4,639 4,352 3,108 1,604 4,818 3,752 3,328 24.80%
-
NP to SH 4,631 4,354 3,100 1,604 4,818 3,752 3,328 24.66%
-
Tax Rate 21.49% 17.73% 21.14% 27.58% 25.00% 24.76% 24.65% -
Total Cost 23,429 16,801 10,973 5,479 21,008 14,632 10,265 73.43%
-
Net Worth 27,857 28,534 27,147 27,268 25,773 25,531 25,121 7.14%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,692 2,698 1,791 - 895 893 894 108.66%
Div Payout % 58.14% 61.98% 57.80% - 18.59% 23.81% 26.88% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 27,857 28,534 27,147 27,268 25,773 25,531 25,121 7.14%
NOSH 179,496 179,917 179,190 178,222 179,107 178,666 178,924 0.21%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.53% 20.57% 22.07% 22.65% 18.66% 20.41% 24.48% -
ROE 16.62% 15.26% 11.42% 5.88% 18.69% 14.70% 13.25% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.64 11.76 7.86 3.97 14.42 10.29 7.60 61.86%
EPS 2.58 2.42 1.73 0.90 2.69 2.10 1.86 24.40%
DPS 1.50 1.50 1.00 0.00 0.50 0.50 0.50 108.14%
NAPS 0.1552 0.1586 0.1515 0.153 0.1439 0.1429 0.1404 6.91%
Adjusted Per Share Value based on latest NOSH - 178,222
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.61 1.97 1.31 0.66 2.41 1.71 1.27 61.71%
EPS 0.43 0.41 0.29 0.15 0.45 0.35 0.31 24.40%
DPS 0.25 0.25 0.17 0.00 0.08 0.08 0.08 113.89%
NAPS 0.026 0.0266 0.0253 0.0254 0.024 0.0238 0.0234 7.28%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.215 0.20 0.20 0.20 0.19 0.21 0.19 -
P/RPS 1.37 1.70 2.55 5.03 1.32 2.04 2.50 -33.05%
P/EPS 8.33 8.26 11.56 22.22 7.06 10.00 10.22 -12.75%
EY 12.00 12.10 8.65 4.50 14.16 10.00 9.79 14.54%
DY 6.98 7.50 5.00 0.00 2.63 2.38 2.63 91.80%
P/NAPS 1.39 1.26 1.32 1.31 1.32 1.47 1.35 1.96%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 21/05/13 28/02/13 28/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.19 0.20 0.21 0.23 0.19 0.22 0.20 -
P/RPS 1.22 1.70 2.67 5.79 1.32 2.14 2.63 -40.10%
P/EPS 7.36 8.26 12.14 25.56 7.06 10.48 10.75 -22.33%
EY 13.58 12.10 8.24 3.91 14.16 9.55 9.30 28.73%
DY 7.89 7.50 4.76 0.00 2.63 2.27 2.50 115.30%
P/NAPS 1.22 1.26 1.39 1.50 1.32 1.54 1.42 -9.63%

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