[MIKROMB] QoQ Quarter Result on 30-Sep-2015 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 48.38%
YoY- 18.04%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 12,523 11,314 13,743 10,533 10,618 10,474 9,285 22.09%
PBT 3,117 2,106 4,413 3,384 2,578 2,707 2,124 29.16%
Tax -715 -97 -1,172 -539 -592 -580 -276 88.73%
NP 2,402 2,009 3,241 2,845 1,986 2,127 1,848 19.11%
-
NP to SH 2,374 1,996 3,126 2,846 1,918 2,109 1,820 19.40%
-
Tax Rate 22.94% 4.61% 26.56% 15.93% 22.96% 21.43% 12.99% -
Total Cost 10,121 9,305 10,502 7,688 8,632 8,347 7,437 22.82%
-
Net Worth 50,616 50,575 50,230 40,097 37,288 36,443 35,600 26.46%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 2,930 - 1,838 1,408 - 1,406 - -
Div Payout % 123.46% - 58.82% 49.50% - 66.67% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 50,616 50,575 50,230 40,097 37,288 36,443 35,600 26.46%
NOSH 293,086 307,076 306,470 281,782 282,058 281,200 275,757 4.15%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 19.18% 17.76% 23.58% 27.01% 18.70% 20.31% 19.90% -
ROE 4.69% 3.95% 6.22% 7.10% 5.14% 5.79% 5.11% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.27 3.68 4.48 3.74 3.76 3.72 3.37 17.11%
EPS 0.81 0.65 1.02 1.01 0.68 0.75 0.66 14.64%
DPS 1.00 0.00 0.60 0.50 0.00 0.50 0.00 -
NAPS 0.1727 0.1647 0.1639 0.1423 0.1322 0.1296 0.1291 21.42%
Adjusted Per Share Value based on latest NOSH - 281,782
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.18 1.07 1.30 0.99 1.00 0.99 0.88 21.62%
EPS 0.22 0.19 0.29 0.27 0.18 0.20 0.17 18.77%
DPS 0.28 0.00 0.17 0.13 0.00 0.13 0.00 -
NAPS 0.0478 0.0477 0.0474 0.0378 0.0352 0.0344 0.0336 26.51%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.445 0.53 0.40 0.36 0.375 0.325 0.235 -
P/RPS 10.41 14.38 8.92 9.63 9.96 8.73 6.98 30.56%
P/EPS 54.94 81.54 39.22 35.64 55.15 43.33 35.61 33.55%
EY 1.82 1.23 2.55 2.81 1.81 2.31 2.81 -25.16%
DY 2.25 0.00 1.50 1.39 0.00 1.54 0.00 -
P/NAPS 2.58 3.22 2.44 2.53 2.84 2.51 1.82 26.21%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 30/05/16 26/02/16 30/11/15 27/08/15 27/05/15 13/02/15 -
Price 0.46 0.52 0.53 0.39 0.32 0.42 0.34 -
P/RPS 10.77 14.11 11.82 10.43 8.50 11.28 10.10 4.37%
P/EPS 56.79 80.00 51.96 38.61 47.06 56.00 51.52 6.71%
EY 1.76 1.25 1.92 2.59 2.13 1.79 1.94 -6.29%
DY 2.17 0.00 1.13 1.28 0.00 1.19 0.00 -
P/NAPS 2.66 3.16 3.23 2.74 2.42 3.24 2.63 0.75%

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