[MIKROMB] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
12-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 154.17%
YoY- 20.85%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 10,870 58,220 46,744 33,626 15,825 50,426 42,327 -59.56%
PBT 789 6,520 6,029 5,234 2,138 4,789 4,345 -67.89%
Tax -479 -1,584 -2,017 -1,811 -727 -1,644 -1,370 -50.33%
NP 310 4,936 4,012 3,423 1,411 3,145 2,975 -77.82%
-
NP to SH 317 4,960 4,064 3,472 1,366 3,145 2,975 -77.49%
-
Tax Rate 60.71% 24.29% 33.45% 34.60% 34.00% 34.33% 31.53% -
Total Cost 10,560 53,284 42,732 30,203 14,414 47,281 39,352 -58.36%
-
Net Worth 101,995 101,700 100,816 100,227 98,400 94,402 89,183 9.35%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 294 - - - - - -
Div Payout % - 5.94% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 101,995 101,700 100,816 100,227 98,400 94,402 89,183 9.35%
NOSH 589,226 589,226 589,226 589,226 589,226 589,226 589,226 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.85% 8.48% 8.58% 10.18% 8.92% 6.24% 7.03% -
ROE 0.31% 4.88% 4.03% 3.46% 1.39% 3.33% 3.34% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.84 9.88 7.93 5.71 2.69 8.80 7.80 -61.78%
EPS 0.05 0.84 0.69 0.59 0.23 0.55 0.55 -79.75%
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1731 0.1726 0.1711 0.1701 0.167 0.1647 0.1643 3.53%
Adjusted Per Share Value based on latest NOSH - 589,226
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.03 5.49 4.41 3.17 1.49 4.76 3.99 -59.42%
EPS 0.03 0.47 0.38 0.33 0.13 0.30 0.28 -77.41%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0962 0.0959 0.0951 0.0946 0.0928 0.0891 0.0841 9.36%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.215 0.245 0.245 0.215 0.205 0.19 0.14 -
P/RPS 11.65 2.48 3.09 3.77 7.63 2.16 1.80 246.90%
P/EPS 399.63 29.10 35.52 36.49 88.43 34.63 25.54 524.54%
EY 0.25 3.44 2.82 2.74 1.13 2.89 3.91 -83.98%
DY 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.42 1.43 1.26 1.23 1.15 0.85 28.59%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 29/09/21 18/06/21 12/03/21 26/11/20 27/08/20 25/06/20 -
Price 0.19 0.215 0.275 0.245 0.22 0.235 0.195 -
P/RPS 10.30 2.18 3.47 4.29 8.19 2.67 2.50 156.77%
P/EPS 353.16 25.54 39.87 41.58 94.90 42.83 35.58 361.21%
EY 0.28 3.92 2.51 2.41 1.05 2.33 2.81 -78.47%
DY 0.00 0.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.25 1.61 1.44 1.32 1.43 1.19 -5.10%

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