[MIKROMB] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -9.27%
YoY- -1.21%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 15,618 15,624 16,727 14,350 14,048 12,352 11,730 20.92%
PBT 5,046 4,444 4,653 3,390 3,652 3,644 3,427 29.27%
Tax -1,302 -1,368 -1,336 -676 -660 -840 -693 51.96%
NP 3,744 3,076 3,317 2,714 2,992 2,804 2,734 23.20%
-
NP to SH 3,744 3,076 3,317 2,714 2,992 2,804 2,734 23.20%
-
Tax Rate 25.80% 30.78% 28.71% 19.94% 18.07% 23.05% 20.22% -
Total Cost 11,874 12,548 13,410 11,636 11,056 9,548 8,996 20.22%
-
Net Worth 22,920 23,033 20,094 19,162 19,531 20,063 19,437 11.55%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,440 - 961 1,277 1,914 - 875 39.18%
Div Payout % 38.46% - 28.99% 47.06% 64.00% - 32.02% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 22,920 23,033 20,094 19,162 19,531 20,063 19,437 11.55%
NOSH 120,000 120,156 120,181 119,764 119,680 120,862 119,912 0.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 23.97% 19.69% 19.83% 18.92% 21.30% 22.70% 23.31% -
ROE 16.34% 13.35% 16.51% 14.17% 15.32% 13.98% 14.07% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 13.01 13.00 13.92 11.98 11.74 10.22 9.78 20.85%
EPS 3.12 2.56 2.76 2.27 2.50 2.32 2.28 23.14%
DPS 1.20 0.00 0.80 1.07 1.60 0.00 0.73 39.07%
NAPS 0.191 0.1917 0.1672 0.16 0.1632 0.166 0.1621 11.50%
Adjusted Per Share Value based on latest NOSH - 119,777
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.47 1.47 1.58 1.35 1.33 1.17 1.11 20.49%
EPS 0.35 0.29 0.31 0.26 0.28 0.26 0.26 21.80%
DPS 0.14 0.00 0.09 0.12 0.18 0.00 0.08 44.97%
NAPS 0.0216 0.0217 0.019 0.0181 0.0184 0.0189 0.0183 11.63%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.15 0.17 0.19 0.19 0.19 0.19 0.20 -
P/RPS 1.15 1.31 1.37 1.59 1.62 1.86 2.04 -31.64%
P/EPS 4.81 6.64 6.88 8.38 7.60 8.19 8.77 -32.87%
EY 20.80 15.06 14.53 11.93 13.16 12.21 11.40 49.04%
DY 8.00 0.00 4.21 5.61 8.42 0.00 3.65 68.33%
P/NAPS 0.79 0.89 1.14 1.19 1.16 1.14 1.23 -25.45%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 28/11/08 26/08/08 29/05/08 27/02/08 28/11/07 28/08/07 -
Price 0.15 0.14 0.17 0.19 0.18 0.20 0.18 -
P/RPS 1.15 1.08 1.22 1.59 1.53 1.96 1.84 -26.79%
P/EPS 4.81 5.47 6.16 8.38 7.20 8.62 7.89 -27.99%
EY 20.80 18.29 16.24 11.93 13.89 11.60 12.67 38.95%
DY 8.00 0.00 4.71 5.61 8.89 0.00 4.06 56.84%
P/NAPS 0.79 0.73 1.02 1.19 1.10 1.20 1.11 -20.20%

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