[MIKROMB] QoQ 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- 51.89%
YoY- 10.77%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 6,915 7,072 6,998 7,083 7,441 4,792 6,854 0.59%
PBT 619 1,349 1,726 2,215 1,437 570 2,284 -58.15%
Tax -332 -105 -222 -611 -371 -146 -404 -12.27%
NP 287 1,244 1,504 1,604 1,066 424 1,880 -71.46%
-
NP to SH 277 1,253 1,501 1,604 1,056 424 1,880 -72.13%
-
Tax Rate 53.63% 7.78% 12.86% 27.58% 25.82% 25.61% 17.69% -
Total Cost 6,628 5,828 5,494 5,479 6,375 4,368 4,974 21.11%
-
Net Worth 26,869 28,800 27,071 27,268 25,566 25,245 25,138 4.54%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 907 1,786 - - - 895 -
Div Payout % - 72.46% 119.05% - - - 47.62% -
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 26,869 28,800 27,071 27,268 25,566 25,245 25,138 4.54%
NOSH 173,125 181,594 178,690 178,222 177,666 176,666 179,047 -2.21%
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 4.15% 17.59% 21.49% 22.65% 14.33% 8.85% 27.43% -
ROE 1.03% 4.35% 5.54% 5.88% 4.13% 1.68% 7.48% -
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 3.99 3.89 3.92 3.97 4.19 2.71 3.83 2.76%
EPS 0.16 0.69 0.84 0.90 0.60 0.24 1.05 -71.50%
DPS 0.00 0.50 1.00 0.00 0.00 0.00 0.50 -
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 0.65 0.67 0.66 0.67 0.70 0.45 0.65 0.00%
EPS 0.03 0.12 0.14 0.15 0.10 0.04 0.18 -69.74%
DPS 0.00 0.09 0.17 0.00 0.00 0.00 0.08 -
NAPS 0.0253 0.0272 0.0255 0.0257 0.0241 0.0238 0.0237 4.45%
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 5.38 5.14 5.11 5.03 4.54 7.74 4.96 5.57%
P/EPS 134.38 28.99 23.81 22.22 31.97 87.50 18.10 281.03%
EY 0.74 3.45 4.20 4.50 3.13 1.14 5.53 -73.87%
DY 0.00 2.50 5.00 0.00 0.00 0.00 2.63 -
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 4.76 5.14 5.36 5.79 4.54 8.11 5.22 -5.96%
P/EPS 118.75 28.99 25.00 25.56 31.97 91.67 19.05 239.08%
EY 0.84 3.45 4.00 3.91 3.13 1.09 5.25 -70.56%
DY 0.00 2.50 4.76 0.00 0.00 0.00 2.50 -
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