[MIKROMB] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -0.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 11,748 11,632 10,972 9,790 9,622 9,272 8,221 26.78%
PBT 4,066 4,268 4,148 3,476 3,442 3,228 2,926 24.45%
Tax -1,078 -1,032 -1,127 -874 -832 -808 -756 26.60%
NP 2,988 3,236 3,021 2,601 2,610 2,420 2,170 23.69%
-
NP to SH 2,988 3,236 3,021 2,601 2,610 2,420 2,170 23.69%
-
Tax Rate 26.51% 24.18% 27.17% 25.14% 24.17% 25.03% 25.84% -
Total Cost 8,760 8,396 7,951 7,189 7,012 6,852 6,051 27.88%
-
Net Worth 19,144 19,186 13,634 11,326 8,538 7,680 707 796.32%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 19,144 19,186 13,634 11,326 8,538 7,680 707 796.32%
NOSH 120,483 120,746 89,643 78,987 59,049 3,000 3,000 1064.88%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 25.43% 27.82% 27.53% 26.57% 27.13% 26.10% 26.40% -
ROE 15.61% 16.87% 22.16% 22.97% 30.57% 31.51% 306.74% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.75 9.63 12.24 12.40 16.29 308.96 274.02 -89.11%
EPS 2.48 2.68 3.37 3.29 4.42 80.64 72.33 -89.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1589 0.1589 0.1521 0.1434 0.1446 2.5594 0.2358 -23.08%
Adjusted Per Share Value based on latest NOSH - 119,444
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.11 1.10 1.04 0.92 0.91 0.87 0.78 26.43%
EPS 0.28 0.31 0.29 0.25 0.25 0.23 0.20 25.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0181 0.0181 0.0129 0.0107 0.0081 0.0072 0.0007 769.25%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - - -
Price 0.23 0.21 0.19 0.22 0.25 0.00 0.00 -
P/RPS 2.36 2.18 1.55 1.77 1.53 0.00 0.00 -
P/EPS 9.27 7.84 5.64 6.68 5.66 0.00 0.00 -
EY 10.78 12.76 17.74 14.97 17.68 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.32 1.25 1.53 1.73 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 17/11/06 22/08/06 24/05/06 24/02/06 20/12/05 - -
Price 0.23 0.24 0.19 0.20 0.22 0.00 0.00 -
P/RPS 2.36 2.49 1.55 1.61 1.35 0.00 0.00 -
P/EPS 9.27 8.96 5.64 6.07 4.98 0.00 0.00 -
EY 10.78 11.17 17.74 16.47 20.09 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.51 1.25 1.39 1.52 0.00 0.00 -

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