[MIKROMB] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -7.27%
YoY- 9.7%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 15,259 14,720 15,618 15,624 16,727 14,350 14,048 5.67%
PBT 4,271 4,376 5,046 4,444 4,653 3,390 3,652 11.01%
Tax -1,085 -1,032 -1,302 -1,368 -1,336 -676 -660 39.33%
NP 3,186 3,344 3,744 3,076 3,317 2,714 2,992 4.28%
-
NP to SH 3,186 3,344 3,744 3,076 3,317 2,714 2,992 4.28%
-
Tax Rate 25.40% 23.58% 25.80% 30.78% 28.71% 19.94% 18.07% -
Total Cost 12,073 11,376 11,874 12,548 13,410 11,636 11,056 6.04%
-
Net Worth 23,511 22,860 22,920 23,033 20,094 19,162 19,531 13.17%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 718 - 1,440 - 961 1,277 1,914 -48.01%
Div Payout % 22.56% - 38.46% - 28.99% 47.06% 64.00% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 23,511 22,860 22,920 23,033 20,094 19,162 19,531 13.17%
NOSH 119,774 120,000 120,000 120,156 120,181 119,764 119,680 0.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 20.88% 22.72% 23.97% 19.69% 19.83% 18.92% 21.30% -
ROE 13.55% 14.63% 16.34% 13.35% 16.51% 14.17% 15.32% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.74 12.27 13.01 13.00 13.92 11.98 11.74 5.60%
EPS 2.66 2.79 3.12 2.56 2.76 2.27 2.50 4.22%
DPS 0.60 0.00 1.20 0.00 0.80 1.07 1.60 -48.02%
NAPS 0.1963 0.1905 0.191 0.1917 0.1672 0.16 0.1632 13.11%
Adjusted Per Share Value based on latest NOSH - 120,156
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.44 1.39 1.47 1.47 1.58 1.35 1.33 5.44%
EPS 0.30 0.32 0.35 0.29 0.31 0.26 0.28 4.71%
DPS 0.07 0.00 0.14 0.00 0.09 0.12 0.18 -46.75%
NAPS 0.0222 0.0216 0.0216 0.0217 0.019 0.0181 0.0184 13.34%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.18 0.14 0.15 0.17 0.19 0.19 0.19 -
P/RPS 1.41 1.14 1.15 1.31 1.37 1.59 1.62 -8.84%
P/EPS 6.77 5.02 4.81 6.64 6.88 8.38 7.60 -7.42%
EY 14.78 19.90 20.80 15.06 14.53 11.93 13.16 8.05%
DY 3.33 0.00 8.00 0.00 4.21 5.61 8.42 -46.15%
P/NAPS 0.92 0.73 0.79 0.89 1.14 1.19 1.16 -14.33%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 26/05/09 19/02/09 28/11/08 26/08/08 29/05/08 27/02/08 -
Price 0.25 0.17 0.15 0.14 0.17 0.19 0.18 -
P/RPS 1.96 1.39 1.15 1.08 1.22 1.59 1.53 17.97%
P/EPS 9.40 6.10 4.81 5.47 6.16 8.38 7.20 19.47%
EY 10.64 16.39 20.80 18.29 16.24 11.93 13.89 -16.29%
DY 2.40 0.00 8.00 0.00 4.71 5.61 8.89 -58.26%
P/NAPS 1.27 0.89 0.79 0.73 1.02 1.19 1.10 10.06%

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