[MIKROMB] YoY Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -93.61%
YoY- -76.79%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 14,963 13,167 13,628 10,870 15,825 16,349 9,795 7.31%
PBT 2,697 507 3,031 789 2,138 1,119 921 19.59%
Tax -29 -263 -426 -479 -727 -500 -359 -34.22%
NP 2,668 244 2,605 310 1,411 619 562 29.61%
-
NP to SH 2,650 231 2,554 317 1,366 568 506 31.74%
-
Tax Rate 1.08% 51.87% 14.05% 60.71% 34.00% 44.68% 38.98% -
Total Cost 12,295 12,923 11,023 10,560 14,414 15,730 9,233 4.88%
-
Net Worth 238,817 144,088 109,065 101,995 98,400 89,595 59,463 26.05%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 238,817 144,088 109,065 101,995 98,400 89,595 59,463 26.05%
NOSH 1,060,000 1,073,490 589,226 589,226 589,226 589,226 430,892 16.17%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 17.83% 1.85% 19.12% 2.85% 8.92% 3.79% 5.74% -
ROE 1.11% 0.16% 2.34% 0.31% 1.39% 0.63% 0.85% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 1.41 1.60 2.31 1.84 2.69 2.92 2.27 -7.62%
EPS 0.25 0.03 0.43 0.05 0.23 0.10 0.12 12.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2253 0.1749 0.1851 0.1731 0.167 0.16 0.138 8.50%
Adjusted Per Share Value based on latest NOSH - 589,226
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 1.41 1.24 1.29 1.03 1.49 1.54 0.92 7.36%
EPS 0.25 0.02 0.24 0.03 0.13 0.05 0.05 30.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2253 0.1359 0.1029 0.0962 0.0928 0.0845 0.0561 26.04%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.23 0.235 0.16 0.215 0.205 0.19 0.315 -
P/RPS 16.29 14.70 6.92 11.65 7.63 6.51 13.86 2.72%
P/EPS 92.00 838.10 36.91 399.63 88.43 187.31 268.24 -16.32%
EY 1.09 0.12 2.71 0.25 1.13 0.53 0.37 19.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.34 0.86 1.24 1.23 1.19 2.28 -12.53%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 30/11/23 16/11/22 30/11/21 26/11/20 02/12/19 30/11/18 -
Price 0.225 0.225 0.165 0.19 0.22 0.19 0.235 -
P/RPS 15.94 14.08 7.13 10.30 8.19 6.51 10.34 7.47%
P/EPS 90.00 802.43 38.07 353.16 94.90 187.31 200.12 -12.45%
EY 1.11 0.12 2.63 0.28 1.05 0.53 0.50 14.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.29 0.89 1.10 1.32 1.19 1.70 -8.45%

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