[MIKROMB] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -10.68%
YoY- 23.18%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 19,398 17,804 15,259 14,720 15,618 15,624 16,727 10.35%
PBT 6,194 6,044 4,271 4,376 5,046 4,444 4,653 20.94%
Tax -1,262 -840 -1,085 -1,032 -1,302 -1,368 -1,336 -3.71%
NP 4,932 5,204 3,186 3,344 3,744 3,076 3,317 30.17%
-
NP to SH 4,932 5,204 3,186 3,344 3,744 3,076 3,317 30.17%
-
Tax Rate 20.37% 13.90% 25.40% 23.58% 25.80% 30.78% 28.71% -
Total Cost 14,466 12,600 12,073 11,376 11,874 12,548 13,410 5.16%
-
Net Worth 24,082 22,654 23,511 22,860 22,920 23,033 20,094 12.79%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,497 6,938 718 - 1,440 - 961 136.02%
Div Payout % 70.92% 133.33% 22.56% - 38.46% - 28.99% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 24,082 22,654 23,511 22,860 22,920 23,033 20,094 12.79%
NOSH 173,880 173,466 119,774 120,000 120,000 120,156 120,181 27.83%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 25.43% 29.23% 20.88% 22.72% 23.97% 19.69% 19.83% -
ROE 20.48% 22.97% 13.55% 14.63% 16.34% 13.35% 16.51% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.09 10.26 12.74 12.27 13.01 13.00 13.92 -14.02%
EPS 2.82 3.00 2.66 2.79 3.12 2.56 2.76 1.44%
DPS 2.00 4.00 0.60 0.00 1.20 0.00 0.80 83.89%
NAPS 0.1377 0.1306 0.1963 0.1905 0.191 0.1917 0.1672 -12.10%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.83 1.68 1.44 1.39 1.47 1.47 1.58 10.25%
EPS 0.47 0.49 0.30 0.32 0.35 0.29 0.31 31.87%
DPS 0.33 0.65 0.07 0.00 0.14 0.00 0.09 137.22%
NAPS 0.0227 0.0214 0.0222 0.0216 0.0216 0.0217 0.019 12.55%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.20 0.19 0.18 0.14 0.15 0.17 0.19 -
P/RPS 1.80 1.85 1.41 1.14 1.15 1.31 1.37 19.89%
P/EPS 7.09 6.33 6.77 5.02 4.81 6.64 6.88 2.01%
EY 14.10 15.79 14.78 19.90 20.80 15.06 14.53 -1.97%
DY 10.00 21.05 3.33 0.00 8.00 0.00 4.21 77.74%
P/NAPS 1.45 1.45 0.92 0.73 0.79 0.89 1.14 17.34%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 26/11/09 21/08/09 26/05/09 19/02/09 28/11/08 26/08/08 -
Price 0.19 0.19 0.25 0.17 0.15 0.14 0.17 -
P/RPS 1.71 1.85 1.96 1.39 1.15 1.08 1.22 25.16%
P/EPS 6.74 6.33 9.40 6.10 4.81 5.47 6.16 6.16%
EY 14.84 15.79 10.64 16.39 20.80 18.29 16.24 -5.81%
DY 10.53 21.05 2.40 0.00 8.00 0.00 4.71 70.72%
P/NAPS 1.38 1.45 1.27 0.89 0.79 0.73 1.02 22.25%

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