[MIKROMB] YoY Quarter Result on 31-Mar-2013 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -16.52%
YoY- 195.52%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 11,314 10,474 7,823 7,072 4,792 5,523 5,030 14.45%
PBT 2,106 2,707 1,797 1,349 570 957 800 17.48%
Tax -97 -580 -369 -105 -146 -249 -252 -14.69%
NP 2,009 2,127 1,428 1,244 424 708 548 24.15%
-
NP to SH 1,996 2,109 1,421 1,253 424 708 548 24.01%
-
Tax Rate 4.61% 21.43% 20.53% 7.78% 25.61% 26.02% 31.50% -
Total Cost 9,305 8,347 6,395 5,828 4,368 4,815 4,482 12.93%
-
Net Worth 50,575 36,443 30,569 28,800 25,245 24,089 23,210 13.84%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 1,406 910 907 - - 1,767 -
Div Payout % - 66.67% 64.10% 72.46% - - 322.58% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 50,575 36,443 30,569 28,800 25,245 24,089 23,210 13.84%
NOSH 307,076 281,200 182,179 181,594 176,666 176,999 176,774 9.63%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 17.76% 20.31% 18.25% 17.59% 8.85% 12.82% 10.89% -
ROE 3.95% 5.79% 4.65% 4.35% 1.68% 2.94% 2.36% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.68 3.72 4.29 3.89 2.71 3.12 2.85 4.34%
EPS 0.65 0.75 0.78 0.69 0.24 0.40 0.31 13.12%
DPS 0.00 0.50 0.50 0.50 0.00 0.00 1.00 -
NAPS 0.1647 0.1296 0.1678 0.1586 0.1429 0.1361 0.1313 3.84%
Adjusted Per Share Value based on latest NOSH - 181,594
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.07 0.99 0.74 0.67 0.45 0.52 0.47 14.68%
EPS 0.19 0.20 0.13 0.12 0.04 0.07 0.05 24.89%
DPS 0.00 0.13 0.09 0.09 0.00 0.00 0.17 -
NAPS 0.0477 0.0344 0.0288 0.0272 0.0238 0.0227 0.0219 13.83%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.53 0.325 0.235 0.20 0.21 0.22 0.19 -
P/RPS 14.38 8.73 5.47 5.14 7.74 7.05 6.68 13.61%
P/EPS 81.54 43.33 30.13 28.99 87.50 55.00 61.29 4.86%
EY 1.23 2.31 3.32 3.45 1.14 1.82 1.63 -4.58%
DY 0.00 1.54 2.13 2.50 0.00 0.00 5.26 -
P/NAPS 3.22 2.51 1.40 1.26 1.47 1.62 1.45 14.20%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 27/05/15 28/05/14 21/05/13 31/05/12 24/05/11 12/05/10 -
Price 0.52 0.42 0.245 0.20 0.22 0.22 0.20 -
P/RPS 14.11 11.28 5.71 5.14 8.11 7.05 7.03 12.30%
P/EPS 80.00 56.00 31.41 28.99 91.67 55.00 64.52 3.64%
EY 1.25 1.79 3.18 3.45 1.09 1.82 1.55 -3.51%
DY 0.00 1.19 2.04 2.50 0.00 0.00 5.00 -
P/NAPS 3.16 3.24 1.46 1.26 1.54 1.62 1.52 12.96%

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