[MIKROMB] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -77.27%
YoY- -17.5%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 47,793 35,923 26,211 13,090 50,401 37,169 25,596 51.80%
PBT 9,742 7,707 6,553 3,397 13,418 10,530 8,026 13.82%
Tax -3,553 -2,141 -1,827 -896 -2,359 -2,144 -1,714 62.79%
NP 6,189 5,566 4,726 2,501 11,059 8,386 6,312 -1.30%
-
NP to SH 5,977 5,483 4,679 2,475 10,890 8,254 6,240 -2.83%
-
Tax Rate 36.47% 27.78% 27.88% 26.38% 17.58% 20.36% 21.36% -
Total Cost 41,604 30,357 21,485 10,589 39,342 28,783 19,284 67.20%
-
Net Worth 58,056 55,422 50,447 47,752 59,220 56,411 56,436 1.90%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 4,237 1,966 1,814 - 4,904 1,837 1,844 74.39%
Div Payout % 70.90% 35.87% 38.78% - 45.04% 22.26% 29.56% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 58,056 55,422 50,447 47,752 59,220 56,411 56,436 1.90%
NOSH 430,892 430,892 430,892 430,892 306,526 307,540 307,389 25.33%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 12.95% 15.49% 18.03% 19.11% 21.94% 22.56% 24.66% -
ROE 10.30% 9.89% 9.27% 5.18% 18.39% 14.63% 11.06% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.28 9.13 7.22 3.94 16.44 12.14 8.33 22.46%
EPS 1.41 1.39 1.29 0.75 3.55 2.69 2.03 -21.62%
DPS 1.00 0.50 0.50 0.00 1.60 0.60 0.60 40.70%
NAPS 0.137 0.1409 0.139 0.1439 0.1932 0.1842 0.1836 -17.77%
Adjusted Per Share Value based on latest NOSH - 430,892
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 4.45 3.35 2.44 1.22 4.70 3.46 2.38 51.94%
EPS 0.56 0.51 0.44 0.23 1.01 0.77 0.58 -2.31%
DPS 0.39 0.18 0.17 0.00 0.46 0.17 0.17 74.20%
NAPS 0.0541 0.0516 0.047 0.0445 0.0552 0.0525 0.0526 1.89%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.29 0.305 0.47 0.46 0.74 0.60 0.505 -
P/RPS 2.57 3.34 6.51 11.66 4.50 4.94 6.06 -43.64%
P/EPS 20.56 21.88 36.46 61.68 20.83 22.26 24.88 -11.97%
EY 4.86 4.57 2.74 1.62 4.80 4.49 4.02 13.52%
DY 3.45 1.64 1.06 0.00 2.16 1.00 1.19 103.71%
P/NAPS 2.12 2.16 3.38 3.20 3.83 3.26 2.75 -15.96%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 25/05/18 28/02/18 16/11/17 28/08/17 29/05/17 28/02/17 -
Price 0.32 0.32 0.385 0.465 0.49 0.68 0.54 -
P/RPS 2.84 3.50 5.33 11.79 2.98 5.60 6.49 -42.44%
P/EPS 22.69 22.96 29.86 62.35 13.79 25.23 26.60 -10.08%
EY 4.41 4.36 3.35 1.60 7.25 3.96 3.76 11.24%
DY 3.13 1.56 1.30 0.00 3.27 0.88 1.11 99.97%
P/NAPS 2.34 2.27 2.77 3.23 2.54 3.69 2.94 -14.15%

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