[MIKROMB] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -77.89%
YoY- -73.77%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 12,523 10,618 8,575 6,915 7,441 5,950 5,501 14.68%
PBT 3,117 2,578 1,619 619 1,437 469 1,044 19.97%
Tax -715 -592 -59 -332 -371 -60 -354 12.41%
NP 2,402 1,986 1,560 287 1,066 409 690 23.08%
-
NP to SH 2,374 1,918 1,549 277 1,056 409 690 22.84%
-
Tax Rate 22.94% 22.96% 3.64% 53.63% 25.82% 12.79% 33.91% -
Total Cost 10,121 8,632 7,015 6,628 6,375 5,541 4,811 13.18%
-
Net Worth 50,616 37,288 31,216 26,869 25,566 24,682 23,390 13.71%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 2,930 - - - - - 1,724 9.23%
Div Payout % 123.46% - - - - - 250.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 50,616 37,288 31,216 26,869 25,566 24,682 23,390 13.71%
NOSH 293,086 282,058 182,235 173,125 177,666 177,826 172,499 9.22%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 19.18% 18.70% 18.19% 4.15% 14.33% 6.87% 12.54% -
ROE 4.69% 5.14% 4.96% 1.03% 4.13% 1.66% 2.95% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.27 3.76 4.71 3.99 4.19 3.35 3.19 4.97%
EPS 0.81 0.68 0.85 0.16 0.60 0.23 0.40 12.46%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 1.00 0.00%
NAPS 0.1727 0.1322 0.1713 0.1552 0.1439 0.1388 0.1356 4.10%
Adjusted Per Share Value based on latest NOSH - 173,125
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.18 1.00 0.81 0.65 0.70 0.56 0.52 14.61%
EPS 0.22 0.18 0.15 0.03 0.10 0.04 0.07 21.00%
DPS 0.28 0.00 0.00 0.00 0.00 0.00 0.16 9.76%
NAPS 0.0478 0.0352 0.0294 0.0253 0.0241 0.0233 0.0221 13.70%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.445 0.375 0.25 0.215 0.19 0.23 0.19 -
P/RPS 10.41 9.96 5.31 5.38 4.54 6.87 5.96 9.73%
P/EPS 54.94 55.15 29.41 134.38 31.97 100.00 47.50 2.45%
EY 1.82 1.81 3.40 0.74 3.13 1.00 2.11 -2.43%
DY 2.25 0.00 0.00 0.00 0.00 0.00 5.26 -13.18%
P/NAPS 2.58 2.84 1.46 1.39 1.32 1.66 1.40 10.71%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 27/08/15 29/08/14 29/08/13 30/08/12 26/08/11 27/08/10 -
Price 0.46 0.32 0.305 0.19 0.19 0.19 0.20 -
P/RPS 10.77 8.50 6.48 4.76 4.54 5.68 6.27 9.42%
P/EPS 56.79 47.06 35.88 118.75 31.97 82.61 50.00 2.14%
EY 1.76 2.13 2.79 0.84 3.13 1.21 2.00 -2.10%
DY 2.17 0.00 0.00 0.00 0.00 0.00 5.00 -12.97%
P/NAPS 2.66 2.42 1.78 1.22 1.32 1.37 1.47 10.37%

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