[MIKROMB] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -93.61%
YoY- -76.79%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 53,082 38,877 24,232 10,870 58,220 46,744 33,626 35.68%
PBT 6,617 4,152 2,502 789 6,520 6,029 5,234 16.96%
Tax -1,643 -1,378 -909 -479 -1,584 -2,017 -1,811 -6.30%
NP 4,974 2,774 1,593 310 4,936 4,012 3,423 28.37%
-
NP to SH 4,900 2,730 1,581 317 4,960 4,064 3,472 25.89%
-
Tax Rate 24.83% 33.19% 36.33% 60.71% 24.29% 33.45% 34.60% -
Total Cost 48,108 36,103 22,639 10,560 53,284 42,732 30,203 36.50%
-
Net Worth 106,296 104,116 103,291 101,995 101,700 100,816 100,227 4.00%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 294 294 - - 294 - - -
Div Payout % 6.01% 10.79% - - 5.94% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 106,296 104,116 103,291 101,995 101,700 100,816 100,227 4.00%
NOSH 589,226 589,226 589,226 589,226 589,226 589,226 589,226 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.37% 7.14% 6.57% 2.85% 8.48% 8.58% 10.18% -
ROE 4.61% 2.62% 1.53% 0.31% 4.88% 4.03% 3.46% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.01 6.60 4.11 1.84 9.88 7.93 5.71 35.65%
EPS 0.83 0.46 0.27 0.05 0.84 0.69 0.59 25.62%
DPS 0.05 0.05 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.1804 0.1767 0.1753 0.1731 0.1726 0.1711 0.1701 4.00%
Adjusted Per Share Value based on latest NOSH - 589,226
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.01 3.67 2.29 1.03 5.49 4.41 3.17 35.79%
EPS 0.46 0.26 0.15 0.03 0.47 0.38 0.33 24.86%
DPS 0.03 0.03 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.1003 0.0982 0.0974 0.0962 0.0959 0.0951 0.0946 3.98%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.15 0.18 0.19 0.215 0.245 0.245 0.215 -
P/RPS 1.67 2.73 4.62 11.65 2.48 3.09 3.77 -41.97%
P/EPS 18.04 38.85 70.81 399.63 29.10 35.52 36.49 -37.55%
EY 5.54 2.57 1.41 0.25 3.44 2.82 2.74 60.10%
DY 0.33 0.28 0.00 0.00 0.20 0.00 0.00 -
P/NAPS 0.83 1.02 1.08 1.24 1.42 1.43 1.26 -24.35%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 25/05/22 25/02/22 30/11/21 29/09/21 18/06/21 12/03/21 -
Price 0.145 0.155 0.18 0.19 0.215 0.275 0.245 -
P/RPS 1.61 2.35 4.38 10.30 2.18 3.47 4.29 -48.06%
P/EPS 17.44 33.45 67.08 353.16 25.54 39.87 41.58 -44.05%
EY 5.74 2.99 1.49 0.28 3.92 2.51 2.41 78.62%
DY 0.34 0.32 0.00 0.00 0.23 0.00 0.00 -
P/NAPS 0.80 0.88 1.03 1.10 1.25 1.61 1.44 -32.49%

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