[MIKROMB] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 22.19%
YoY- 21.32%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 14,720 15,618 15,624 16,727 14,350 14,048 12,352 12.39%
PBT 4,376 5,046 4,444 4,653 3,390 3,652 3,644 12.96%
Tax -1,032 -1,302 -1,368 -1,336 -676 -660 -840 14.69%
NP 3,344 3,744 3,076 3,317 2,714 2,992 2,804 12.44%
-
NP to SH 3,344 3,744 3,076 3,317 2,714 2,992 2,804 12.44%
-
Tax Rate 23.58% 25.80% 30.78% 28.71% 19.94% 18.07% 23.05% -
Total Cost 11,376 11,874 12,548 13,410 11,636 11,056 9,548 12.37%
-
Net Worth 22,860 22,920 23,033 20,094 19,162 19,531 20,063 9.08%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 1,440 - 961 1,277 1,914 - -
Div Payout % - 38.46% - 28.99% 47.06% 64.00% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 22,860 22,920 23,033 20,094 19,162 19,531 20,063 9.08%
NOSH 120,000 120,000 120,156 120,181 119,764 119,680 120,862 -0.47%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 22.72% 23.97% 19.69% 19.83% 18.92% 21.30% 22.70% -
ROE 14.63% 16.34% 13.35% 16.51% 14.17% 15.32% 13.98% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 12.27 13.01 13.00 13.92 11.98 11.74 10.22 12.94%
EPS 2.79 3.12 2.56 2.76 2.27 2.50 2.32 13.07%
DPS 0.00 1.20 0.00 0.80 1.07 1.60 0.00 -
NAPS 0.1905 0.191 0.1917 0.1672 0.16 0.1632 0.166 9.60%
Adjusted Per Share Value based on latest NOSH - 119,719
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1.39 1.47 1.47 1.58 1.35 1.33 1.17 12.16%
EPS 0.32 0.35 0.29 0.31 0.26 0.28 0.26 14.83%
DPS 0.00 0.14 0.00 0.09 0.12 0.18 0.00 -
NAPS 0.0216 0.0216 0.0217 0.019 0.0181 0.0184 0.0189 9.30%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.14 0.15 0.17 0.19 0.19 0.19 0.19 -
P/RPS 1.14 1.15 1.31 1.37 1.59 1.62 1.86 -27.82%
P/EPS 5.02 4.81 6.64 6.88 8.38 7.60 8.19 -27.82%
EY 19.90 20.80 15.06 14.53 11.93 13.16 12.21 38.45%
DY 0.00 8.00 0.00 4.21 5.61 8.42 0.00 -
P/NAPS 0.73 0.79 0.89 1.14 1.19 1.16 1.14 -25.68%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 19/02/09 28/11/08 26/08/08 29/05/08 27/02/08 28/11/07 -
Price 0.17 0.15 0.14 0.17 0.19 0.18 0.20 -
P/RPS 1.39 1.15 1.08 1.22 1.59 1.53 1.96 -20.45%
P/EPS 6.10 4.81 5.47 6.16 8.38 7.20 8.62 -20.57%
EY 16.39 20.80 18.29 16.24 11.93 13.89 11.60 25.88%
DY 0.00 8.00 0.00 4.71 5.61 8.89 0.00 -
P/NAPS 0.89 0.79 0.73 1.02 1.19 1.10 1.20 -18.04%

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