[MIKROMB] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
11-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -8.03%
YoY- 5.64%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 14,048 12,352 11,730 11,505 11,748 11,632 10,972 17.85%
PBT 3,652 3,644 3,427 3,758 4,066 4,268 4,148 -8.11%
Tax -660 -840 -693 -1,010 -1,078 -1,032 -1,127 -29.93%
NP 2,992 2,804 2,734 2,748 2,988 3,236 3,021 -0.63%
-
NP to SH 2,992 2,804 2,734 2,748 2,988 3,236 3,021 -0.63%
-
Tax Rate 18.07% 23.05% 20.22% 26.88% 26.51% 24.18% 27.17% -
Total Cost 11,056 9,548 8,996 8,757 8,760 8,396 7,951 24.50%
-
Net Worth 19,531 20,063 19,437 19,615 19,144 19,186 13,634 26.99%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,914 - 875 - - - - -
Div Payout % 64.00% - 32.02% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 19,531 20,063 19,437 19,615 19,144 19,186 13,634 26.99%
NOSH 119,680 120,862 119,912 119,825 120,483 120,746 89,643 21.18%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 21.30% 22.70% 23.31% 23.88% 25.43% 27.82% 27.53% -
ROE 15.32% 13.98% 14.07% 14.01% 15.61% 16.87% 22.16% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.74 10.22 9.78 9.60 9.75 9.63 12.24 -2.73%
EPS 2.50 2.32 2.28 2.29 2.48 2.68 3.37 -18.00%
DPS 1.60 0.00 0.73 0.00 0.00 0.00 0.00 -
NAPS 0.1632 0.166 0.1621 0.1637 0.1589 0.1589 0.1521 4.79%
Adjusted Per Share Value based on latest NOSH - 120,851
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.31 1.15 1.09 1.07 1.09 1.08 1.02 18.09%
EPS 0.28 0.26 0.25 0.26 0.28 0.30 0.28 0.00%
DPS 0.18 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.0182 0.0187 0.0181 0.0183 0.0178 0.0179 0.0127 27.02%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.19 0.19 0.20 0.22 0.23 0.21 0.19 -
P/RPS 1.62 1.86 2.04 2.29 2.36 2.18 1.55 2.98%
P/EPS 7.60 8.19 8.77 9.59 9.27 7.84 5.64 21.93%
EY 13.16 12.21 11.40 10.42 10.78 12.76 17.74 -18.00%
DY 8.42 0.00 3.65 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.14 1.23 1.34 1.45 1.32 1.25 -4.84%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 28/11/07 28/08/07 11/05/07 14/02/07 17/11/06 22/08/06 -
Price 0.18 0.20 0.18 0.22 0.23 0.24 0.19 -
P/RPS 1.53 1.96 1.84 2.29 2.36 2.49 1.55 -0.85%
P/EPS 7.20 8.62 7.89 9.59 9.27 8.96 5.64 17.62%
EY 13.89 11.60 12.67 10.42 10.78 11.17 17.74 -15.01%
DY 8.89 0.00 4.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.20 1.11 1.34 1.45 1.51 1.25 -8.14%

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