[MIKROMB] QoQ Quarter Result on 31-Dec-2013 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 0.31%
YoY- -12.79%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 8,608 8,575 7,823 7,677 6,310 6,915 7,072 13.98%
PBT 2,729 1,619 1,797 1,576 1,620 619 1,349 59.88%
Tax -307 -59 -369 -252 -313 -332 -105 104.33%
NP 2,422 1,560 1,428 1,324 1,307 287 1,244 55.85%
-
NP to SH 2,411 1,549 1,421 1,309 1,305 277 1,253 54.64%
-
Tax Rate 11.25% 3.64% 20.53% 15.99% 19.32% 53.63% 7.78% -
Total Cost 6,186 7,015 6,395 6,353 5,003 6,628 5,828 4.05%
-
Net Worth 34,389 31,216 30,569 29,070 29,067 26,869 28,800 12.53%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 1,308 - 910 - - - 907 27.61%
Div Payout % 54.26% - 64.10% - - - 72.46% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 34,389 31,216 30,569 29,070 29,067 26,869 28,800 12.53%
NOSH 186,899 182,235 182,179 181,805 178,767 173,125 181,594 1.93%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 28.14% 18.19% 18.25% 17.25% 20.71% 4.15% 17.59% -
ROE 7.01% 4.96% 4.65% 4.50% 4.49% 1.03% 4.35% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.61 4.71 4.29 4.22 3.53 3.99 3.89 11.97%
EPS 1.29 0.85 0.78 0.72 0.73 0.16 0.69 51.70%
DPS 0.70 0.00 0.50 0.00 0.00 0.00 0.50 25.12%
NAPS 0.184 0.1713 0.1678 0.1599 0.1626 0.1552 0.1586 10.40%
Adjusted Per Share Value based on latest NOSH - 181,805
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.81 0.81 0.74 0.72 0.60 0.65 0.67 13.47%
EPS 0.23 0.15 0.13 0.12 0.12 0.03 0.12 54.23%
DPS 0.12 0.00 0.09 0.00 0.00 0.00 0.09 21.12%
NAPS 0.0324 0.0294 0.0288 0.0274 0.0274 0.0253 0.0272 12.35%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.385 0.25 0.235 0.23 0.21 0.215 0.20 -
P/RPS 8.36 5.31 5.47 5.45 5.95 5.38 5.14 38.26%
P/EPS 29.84 29.41 30.13 31.94 28.77 134.38 28.99 1.94%
EY 3.35 3.40 3.32 3.13 3.48 0.74 3.45 -1.94%
DY 1.82 0.00 2.13 0.00 0.00 0.00 2.50 -19.05%
P/NAPS 2.09 1.46 1.40 1.44 1.29 1.39 1.26 40.08%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 28/05/14 24/02/14 28/11/13 29/08/13 21/05/13 -
Price 0.41 0.305 0.245 0.245 0.27 0.19 0.20 -
P/RPS 8.90 6.48 5.71 5.80 7.65 4.76 5.14 44.14%
P/EPS 31.78 35.88 31.41 34.03 36.99 118.75 28.99 6.31%
EY 3.15 2.79 3.18 2.94 2.70 0.84 3.45 -5.87%
DY 1.71 0.00 2.04 0.00 0.00 0.00 2.50 -22.35%
P/NAPS 2.23 1.78 1.46 1.53 1.66 1.22 1.26 46.26%

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