[MIKROMB] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 7.12%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 11,730 11,505 11,748 11,632 10,972 9,790 9,622 14.15%
PBT 3,427 3,758 4,066 4,268 4,148 3,476 3,442 -0.29%
Tax -693 -1,010 -1,078 -1,032 -1,127 -874 -832 -11.50%
NP 2,734 2,748 2,988 3,236 3,021 2,601 2,610 3.15%
-
NP to SH 2,734 2,748 2,988 3,236 3,021 2,601 2,610 3.15%
-
Tax Rate 20.22% 26.88% 26.51% 24.18% 27.17% 25.14% 24.17% -
Total Cost 8,996 8,757 8,760 8,396 7,951 7,189 7,012 18.12%
-
Net Worth 19,437 19,615 19,144 19,186 13,634 11,326 8,538 73.31%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 875 - - - - - - -
Div Payout % 32.02% - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 19,437 19,615 19,144 19,186 13,634 11,326 8,538 73.31%
NOSH 119,912 119,825 120,483 120,746 89,643 78,987 59,049 60.56%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 23.31% 23.88% 25.43% 27.82% 27.53% 26.57% 27.13% -
ROE 14.07% 14.01% 15.61% 16.87% 22.16% 22.97% 30.57% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 9.78 9.60 9.75 9.63 12.24 12.40 16.29 -28.89%
EPS 2.28 2.29 2.48 2.68 3.37 3.29 4.42 -35.75%
DPS 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1621 0.1637 0.1589 0.1589 0.1521 0.1434 0.1446 7.93%
Adjusted Per Share Value based on latest NOSH - 120,746
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.11 1.09 1.11 1.10 1.04 0.92 0.91 14.20%
EPS 0.26 0.26 0.28 0.31 0.29 0.25 0.25 2.65%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0183 0.0185 0.0181 0.0181 0.0129 0.0107 0.0081 72.43%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.20 0.22 0.23 0.21 0.19 0.22 0.25 -
P/RPS 2.04 2.29 2.36 2.18 1.55 1.77 1.53 21.20%
P/EPS 8.77 9.59 9.27 7.84 5.64 6.68 5.66 34.00%
EY 11.40 10.42 10.78 12.76 17.74 14.97 17.68 -25.42%
DY 3.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.34 1.45 1.32 1.25 1.53 1.73 -20.38%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 11/05/07 14/02/07 17/11/06 22/08/06 24/05/06 24/02/06 -
Price 0.18 0.22 0.23 0.24 0.19 0.20 0.22 -
P/RPS 1.84 2.29 2.36 2.49 1.55 1.61 1.35 22.99%
P/EPS 7.89 9.59 9.27 8.96 5.64 6.07 4.98 36.01%
EY 12.67 10.42 10.78 11.17 17.74 16.47 20.09 -26.52%
DY 4.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.34 1.45 1.51 1.25 1.39 1.52 -18.95%

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