[MIKROMB] YoY Annualized Quarter Result on 30-Sep-2014 [#1]

Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 72.71%
YoY- 84.75%
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 52,360 48,208 42,132 34,432 25,240 28,332 26,956 11.68%
PBT 13,588 14,704 13,536 10,916 6,480 8,860 8,532 8.05%
Tax -3,584 -2,512 -2,156 -1,228 -1,252 -2,444 -2,740 4.57%
NP 10,004 12,192 11,380 9,688 5,228 6,416 5,792 9.52%
-
NP to SH 9,900 12,000 11,384 9,644 5,220 6,416 5,792 9.33%
-
Tax Rate 26.38% 17.08% 15.93% 11.25% 19.32% 27.58% 32.11% -
Total Cost 42,356 36,016 30,752 24,744 20,012 21,916 21,164 12.24%
-
Net Worth 47,752 55,867 40,097 34,389 29,067 27,268 25,975 10.67%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - 5,635 5,233 - - - -
Div Payout % - - 49.50% 54.26% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 47,752 55,867 40,097 34,389 29,067 27,268 25,975 10.67%
NOSH 430,892 306,122 281,782 186,899 178,767 178,222 176,585 16.01%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 19.11% 25.29% 27.01% 28.14% 20.71% 22.65% 21.49% -
ROE 20.73% 21.48% 28.39% 28.04% 17.96% 23.53% 22.30% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 15.78 15.75 14.95 18.42 14.12 15.90 15.27 0.54%
EPS 3.00 3.92 4.04 5.16 2.92 3.60 3.28 -1.47%
DPS 0.00 0.00 2.00 2.80 0.00 0.00 0.00 -
NAPS 0.1439 0.1825 0.1423 0.184 0.1626 0.153 0.1471 -0.36%
Adjusted Per Share Value based on latest NOSH - 186,899
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.88 4.49 3.92 3.21 2.35 2.64 2.51 11.70%
EPS 0.92 1.12 1.06 0.90 0.49 0.60 0.54 9.27%
DPS 0.00 0.00 0.52 0.49 0.00 0.00 0.00 -
NAPS 0.0445 0.052 0.0374 0.032 0.0271 0.0254 0.0242 10.67%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.46 0.495 0.36 0.385 0.21 0.20 0.17 -
P/RPS 2.92 3.14 2.41 2.09 1.49 1.26 1.11 17.47%
P/EPS 15.42 12.63 8.91 7.46 7.19 5.56 5.18 19.91%
EY 6.49 7.92 11.22 13.40 13.90 18.00 19.29 -16.58%
DY 0.00 0.00 5.56 7.27 0.00 0.00 0.00 -
P/NAPS 3.20 2.71 2.53 2.09 1.29 1.31 1.16 18.40%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 16/11/17 30/11/16 30/11/15 28/11/14 28/11/13 28/11/12 18/11/11 -
Price 0.465 0.48 0.39 0.41 0.27 0.23 0.20 -
P/RPS 2.95 3.05 2.61 2.23 1.91 1.45 1.31 14.47%
P/EPS 15.59 12.24 9.65 7.95 9.25 6.39 6.10 16.91%
EY 6.42 8.17 10.36 12.59 10.81 15.65 16.40 -14.45%
DY 0.00 0.00 5.13 6.83 0.00 0.00 0.00 -
P/NAPS 3.23 2.63 2.74 2.23 1.66 1.50 1.36 15.49%

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