[MIKROMB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Cumulative Result
Revenue	30,386	21,810	13,987	6,310	28,068	21,153	14,081	67.22%
YoY %	39.32%	55.93%	121.66%	-77.52%	32.69%	50.22%	-	-
Horiz. %	215.79%	154.89%	99.33%	44.81%	199.33%	150.22%	100.00%	-
PBT	6,613	4,994	3,196	1,620	5,909	5,290	3,941	41.34%
YoY %	32.42%	56.26%	97.28%	-72.58%	11.70%	34.23%	-	-
Horiz. %	167.80%	126.72%	81.10%	41.11%	149.94%	134.23%	100.00%	-
Tax	-995	-935	-565	-313	-1,270	-938	-833	12.61%
YoY %	-6.42%	-65.49%	-80.51%	75.35%	-35.39%	-12.61%	-	-
Horiz. %	119.45%	112.24%	67.83%	37.58%	152.46%	112.61%	100.00%	-
NP	5,618	4,059	2,631	1,307	4,639	4,352	3,108	48.54%
YoY %	38.41%	54.28%	101.30%	-71.83%	6.59%	40.03%	-	-
Horiz. %	180.76%	130.60%	84.65%	42.05%	149.26%	140.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,584	4,035	2,614	1,305	4,631	4,354	3,100	48.20%
YoY %	38.39%	54.36%	100.31%	-71.82%	6.36%	40.45%	-	-
Horiz. %	180.13%	130.16%	84.32%	42.10%	149.39%	140.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.05%	18.72%	17.68%	19.32%	21.49%	17.73%	21.14%	-
YoY %	-19.60%	5.88%	-8.49%	-10.10%	21.21%	-16.13%	-	-
Horiz. %	71.19%	88.55%	83.63%	91.39%	101.66%	83.87%	100.00%	-
Total Cost	24,768	17,751	11,356	5,003	23,429	16,801	10,973	72.32%
YoY %	39.53%	56.31%	126.98%	-78.65%	39.45%	53.11%	-	-
Horiz. %	225.72%	161.77%	103.49%	45.59%	213.51%	153.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,955	30,498	29,026	29,067	27,857	28,534	27,147	9.17%
YoY %	1.50%	5.07%	-0.14%	4.34%	-2.37%	5.11%	-	-
Horiz. %	114.03%	112.34%	106.92%	107.07%	102.62%	105.11%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	903	908	-	-	2,692	2,698	1,791	-36.73%
YoY %	-0.55%	0.00%	-	-	-0.22%	50.64%	-	-
Horiz. %	50.42%	50.70%	-	-	150.31%	150.64%	100.00%	-
Div Payout %	16.18%	22.52%	-	-	58.14%	61.98%	57.80%	-
YoY %	-28.15%	0.00%	-	-	-6.20%	7.23%	-	-
Horiz. %	27.99%	38.96%	-	-	100.59%	107.23%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	30,955	30,498	29,026	29,067	27,857	28,534	27,147	9.17%
YoY %	1.50%	5.07%	-0.14%	4.34%	-2.37%	5.11%	-	-
Horiz. %	114.03%	112.34%	106.92%	107.07%	102.62%	105.11%	100.00%	-
NOSH	180,711	181,756	181,527	178,767	179,496	179,917	179,190	0.56%
YoY %	-0.57%	0.13%	1.54%	-0.41%	-0.23%	0.41%	-	-
Horiz. %	100.85%	101.43%	101.30%	99.76%	100.17%	100.41%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	18.49%	18.61%	18.81%	20.71%	16.53%	20.57%	22.07%	-
YoY %	-0.64%	-1.06%	-9.17%	25.29%	-19.64%	-6.80%	-	-
Horiz. %	83.78%	84.32%	85.23%	93.84%	74.90%	93.20%	100.00%	-
ROE	18.04%	13.23%	9.01%	4.49%	16.62%	15.26%	11.42%	-
YoY %	36.36%	46.84%	100.67%	-72.98%	8.91%	33.63%	-	-
Horiz. %	157.97%	115.85%	78.90%	39.32%	145.53%	133.63%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	16.81	12.00	7.71	3.53	15.64	11.76	7.86	66.22%
YoY %	40.08%	55.64%	118.41%	-77.43%	32.99%	49.62%	-	-
Horiz. %	213.87%	152.67%	98.09%	44.91%	198.98%	149.62%	100.00%	-
EPS	3.09	2.22	1.44	0.73	2.58	2.42	1.73	47.36%
YoY %	39.19%	54.17%	97.26%	-71.71%	6.61%	39.88%	-	-
Horiz. %	178.61%	128.32%	83.24%	42.20%	149.13%	139.88%	100.00%	-
DPS	0.50	0.50	0.00	0.00	1.50	1.50	1.00	-37.08%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	50.00%	-	-
Horiz. %	50.00%	50.00%	0.00%	0.00%	150.00%	150.00%	100.00%	-
NAPS	0.1713	0.1678	0.1599	0.1626	0.1552	0.1586	0.1515	8.55%
YoY %	2.09%	4.94%	-1.66%	4.77%	-2.14%	4.69%	-	-
Horiz. %	113.07%	110.76%	105.54%	107.33%	102.44%	104.69%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 178,767
RPS	2.83	2.03	1.30	0.59	2.61	1.97	1.31	67.34%
YoY %	39.41%	56.15%	120.34%	-77.39%	32.49%	50.38%	-	-
Horiz. %	216.03%	154.96%	99.24%	45.04%	199.24%	150.38%	100.00%	-
EPS	0.52	0.38	0.24	0.12	0.43	0.41	0.29	47.75%
YoY %	36.84%	58.33%	100.00%	-72.09%	4.88%	41.38%	-	-
Horiz. %	179.31%	131.03%	82.76%	41.38%	148.28%	141.38%	100.00%	-
DPS	0.08	0.08	0.00	0.00	0.25	0.25	0.17	-39.58%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	47.06%	-	-
Horiz. %	47.06%	47.06%	0.00%	0.00%	147.06%	147.06%	100.00%	-
NAPS	0.0288	0.0284	0.027	0.0271	0.026	0.0266	0.0253	9.04%
YoY %	1.41%	5.19%	-0.37%	4.23%	-2.26%	5.14%	-	-
Horiz. %	113.83%	112.25%	106.72%	107.11%	102.77%	105.14%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	0.25	0.235	0.23	0.21	0.215	0.20	0.20	-
P/RPS	1.49	1.96	2.99	5.95	1.37	1.70	2.55	-30.17%
YoY %	-23.98%	-34.45%	-49.75%	334.31%	-19.41%	-33.33%	-	-
Horiz. %	58.43%	76.86%	117.25%	233.33%	53.73%	66.67%	100.00%	-
P/EPS	8.09	10.59	15.97	28.77	8.33	8.26	11.56	-21.22%
YoY %	-23.61%	-33.69%	-44.49%	245.38%	0.85%	-28.55%	-	-
Horiz. %	69.98%	91.61%	138.15%	248.88%	72.06%	71.45%	100.00%	-
EY	12.36	9.45	6.26	3.48	12.00	12.10	8.65	26.94%
YoY %	30.79%	50.96%	79.89%	-71.00%	-0.83%	39.88%	-	-
Horiz. %	142.89%	109.25%	72.37%	40.23%	138.73%	139.88%	100.00%	-
DY	2.00	2.13	0.00	0.00	6.98	7.50	5.00	-45.80%
YoY %	-6.10%	0.00%	0.00%	0.00%	-6.93%	50.00%	-	-
Horiz. %	40.00%	42.60%	0.00%	0.00%	139.60%	150.00%	100.00%	-
P/NAPS	1.46	1.40	1.44	1.29	1.39	1.26	1.32	6.97%
YoY %	4.29%	-2.78%	11.63%	-7.19%	10.32%	-4.55%	-	-
Horiz. %	110.61%	106.06%	109.09%	97.73%	105.30%	95.45%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	29/08/14	28/05/14	24/02/14	28/11/13	29/08/13	21/05/13	28/02/13	-
Price	0.305	0.245	0.245	0.27	0.19	0.20	0.21	-
P/RPS	1.81	2.04	3.18	7.65	1.22	1.70	2.67	-22.88%
YoY %	-11.27%	-35.85%	-58.43%	527.05%	-28.24%	-36.33%	-	-
Horiz. %	67.79%	76.40%	119.10%	286.52%	45.69%	63.67%	100.00%	-
P/EPS	9.87	11.04	17.01	36.99	7.36	8.26	12.14	-12.92%
YoY %	-10.60%	-35.10%	-54.01%	402.58%	-10.90%	-31.96%	-	-
Horiz. %	81.30%	90.94%	140.12%	304.70%	60.63%	68.04%	100.00%	-
EY	10.13	9.06	5.88	2.70	13.58	12.10	8.24	14.80%
YoY %	11.81%	54.08%	117.78%	-80.12%	12.23%	46.84%	-	-
Horiz. %	122.94%	109.95%	71.36%	32.77%	164.81%	146.84%	100.00%	-
DY	1.64	2.04	0.00	0.00	7.89	7.50	4.76	-50.94%
YoY %	-19.61%	0.00%	0.00%	0.00%	5.20%	57.56%	-	-
Horiz. %	34.45%	42.86%	0.00%	0.00%	165.76%	157.56%	100.00%	-
P/NAPS	1.78	1.46	1.53	1.66	1.22	1.26	1.39	17.97%
YoY %	21.92%	-4.58%	-7.83%	36.07%	-3.17%	-9.35%	-	-
Horiz. %	128.06%	105.04%	110.07%	119.42%	87.77%	90.65%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 25 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

712

HLIND

HONG LEONG INDUSTRIES BHD

676

MPI

MALAYSIAN PACIFIC INDUSTRIES

649

YTLPOWR

YTL POWER INTERNATIONAL BHD

613

NOTION

NOTION VTEC BHD

539

DNEX

DAGANG NEXCHANGE BERHAD

535

HEXCAP

HEXTAR CAPITAL BERHAD

405

GENTING

GENTING BHD

385

SNS

SNS NETWORK TECHNOLOGY BERHAD

384

Daily Stocks

INGENIEU

0.065

0.00

212,145,600

INIX-OR

0.02

0.00

141,839,900

HSI-CXF

0.12

0.00

138,664,800

HSI-HUZ

0.185

-0.01

117,919,900

HSI-CXV

0.145

0.00

77,366,200

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

HSI-HU8

0.075

0.00

48,812,900

AHB-WC

0.07

+0.005

43,629,500

JCY

0.73

+0.035

35,462,300

More active Stocks

DLADY

36.50

+0.48

200

UTDPLT

24.12

+0.18

42,000

MPI

38.78

+0.18

1,600

VSTECS

4.12

+0.12

298,500

MAHSING-C60

0.455

+0.115

181,000

YTLPOWR

4.78

+0.11

6,756,800

GAMUDA

6.60

+0.10

2,031,400

KGB

3.49

+0.09

339,300

NOTION-WD

1.86

+0.08

1,259,300

HLBANK

19.24

+0.08

67,500

More gainer Stocks

NESTLE

122.00

-0.50

1,500

KLK

20.68

-0.30

131,500

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.12

-0.22

20,000

ORIENT

6.97

-0.18

1,220,900

TENAGA

13.88

-0.12

483,600

KUAISHO-C17

0.08

-0.12

58,800

YTLPOWR-C39

0.805

-0.12

5,000

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

2,811,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More