[MIKROMB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Cumulative Result
Revenue	12,071	5,676	20,230	14,729	9,699	4,451	15,259	-14.42%
YoY %	112.67%	-71.94%	37.35%	51.86%	117.91%	-70.83%	-	-
Horiz. %	79.11%	37.20%	132.58%	96.53%	63.56%	29.17%	100.00%	-
PBT	3,260	1,658	4,941	3,897	3,097	1,511	4,271	-16.43%
YoY %	96.62%	-66.44%	26.79%	25.83%	104.96%	-64.62%	-	-
Horiz. %	76.33%	38.82%	115.69%	91.24%	72.51%	35.38%	100.00%	-
Tax	-979	-472	-1,237	-883	-631	-210	-1,085	-6.60%
YoY %	-107.42%	61.84%	-40.09%	-39.94%	-200.48%	80.65%	-	-
Horiz. %	90.23%	43.50%	114.01%	81.38%	58.16%	19.35%	100.00%	-
NP	2,281	1,186	3,704	3,014	2,466	1,301	3,186	-19.92%
YoY %	92.33%	-67.98%	22.89%	22.22%	89.55%	-59.17%	-	-
Horiz. %	71.59%	37.23%	116.26%	94.60%	77.40%	40.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,281	1,186	3,704	3,014	2,466	1,301	3,186	-19.92%
YoY %	92.33%	-67.98%	22.89%	22.22%	89.55%	-59.17%	-	-
Horiz. %	71.59%	37.23%	116.26%	94.60%	77.40%	40.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.03%	28.47%	25.04%	22.66%	20.37%	13.90%	25.40%	-
YoY %	5.48%	13.70%	10.50%	11.24%	46.55%	-45.28%	-	-
Horiz. %	118.23%	112.09%	98.58%	89.21%	80.20%	54.72%	100.00%	-
Total Cost	9,790	4,490	16,526	11,715	7,233	3,150	12,073	-13.00%
YoY %	118.04%	-72.83%	41.07%	61.97%	129.62%	-73.91%	-	-
Horiz. %	81.09%	37.19%	136.88%	97.03%	59.91%	26.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,237	24,871	23,691	22,875	24,082	22,654	23,511	2.04%
YoY %	-2.55%	4.98%	3.57%	-5.01%	6.30%	-3.65%	-	-
Horiz. %	103.09%	105.78%	100.77%	97.29%	102.43%	96.35%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	1,305	-	5,241	3,484	1,748	1,734	718	48.77%
YoY %	0.00%	-	50.43%	99.31%	0.81%	141.50%	-	-
Horiz. %	181.75%	-	729.94%	485.24%	243.45%	241.50%	100.00%	-
Div Payout %	57.25%	-	141.51%	115.61%	70.92%	133.33%	22.56%	-
YoY %	0.00%	-	22.40%	63.01%	-46.81%	491.00%	-	-
Horiz. %	253.77%	-	627.26%	512.46%	314.36%	591.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	24,237	24,871	23,691	22,875	24,082	22,654	23,511	2.04%
YoY %	-2.55%	4.98%	3.57%	-5.01%	6.30%	-3.65%	-	-
Horiz. %	103.09%	105.78%	100.77%	97.29%	102.43%	96.35%	100.00%	-
NOSH	174,122	174,411	172,499	176,774	173,880	173,466	119,774	28.24%
YoY %	-0.17%	1.11%	-2.42%	1.66%	0.24%	44.83%	-	-
Horiz. %	145.38%	145.62%	144.02%	147.59%	145.17%	144.83%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	18.90%	20.89%	18.31%	20.46%	25.43%	29.23%	20.88%	-
YoY %	-9.53%	14.09%	-10.51%	-19.54%	-13.00%	39.99%	-	-
Horiz. %	90.52%	100.05%	87.69%	97.99%	121.79%	139.99%	100.00%	-
ROE	9.41%	4.77%	15.63%	13.18%	10.24%	5.74%	13.55%	-
YoY %	97.27%	-69.48%	18.59%	28.71%	78.40%	-57.64%	-	-
Horiz. %	69.45%	35.20%	115.35%	97.27%	75.57%	42.36%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	6.93	3.25	11.58	8.45	5.55	2.57	12.74	-33.29%
YoY %	113.23%	-71.93%	37.04%	52.25%	115.95%	-79.83%	-	-
Horiz. %	54.40%	25.51%	90.89%	66.33%	43.56%	20.17%	100.00%	-
EPS	1.31	0.68	2.12	1.73	1.41	0.75	2.66	-37.55%
YoY %	92.65%	-67.92%	22.54%	22.70%	88.00%	-71.80%	-	-
Horiz. %	49.25%	25.56%	79.70%	65.04%	53.01%	28.20%	100.00%	-
DPS	0.75	0.00	3.00	2.00	1.00	1.00	0.60	15.99%
YoY %	0.00%	0.00%	50.00%	100.00%	0.00%	66.67%	-	-
Horiz. %	125.00%	0.00%	500.00%	333.33%	166.67%	166.67%	100.00%	-
NAPS	0.1392	0.1426	0.1356	0.1313	0.1377	0.1306	0.1963	-20.42%
YoY %	-2.38%	5.16%	3.27%	-4.65%	5.44%	-33.47%	-	-
Horiz. %	70.91%	72.64%	69.08%	66.89%	70.15%	66.53%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 176,774
RPS	1.12	0.53	1.88	1.37	0.90	0.41	1.42	-14.59%
YoY %	111.32%	-71.81%	37.23%	52.22%	119.51%	-71.13%	-	-
Horiz. %	78.87%	37.32%	132.39%	96.48%	63.38%	28.87%	100.00%	-
EPS	0.21	0.11	0.35	0.28	0.23	0.12	0.30	-21.11%
YoY %	90.91%	-68.57%	25.00%	21.74%	91.67%	-60.00%	-	-
Horiz. %	70.00%	36.67%	116.67%	93.33%	76.67%	40.00%	100.00%	-
DPS	0.12	0.00	0.49	0.32	0.16	0.16	0.07	43.09%
YoY %	0.00%	0.00%	53.12%	100.00%	0.00%	128.57%	-	-
Horiz. %	171.43%	0.00%	700.00%	457.14%	228.57%	228.57%	100.00%	-
NAPS	0.0226	0.0232	0.0221	0.0213	0.0224	0.0211	0.0219	2.11%
YoY %	-2.59%	4.98%	3.76%	-4.91%	6.16%	-3.65%	-	-
Horiz. %	103.20%	105.94%	100.91%	97.26%	102.28%	96.35%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	0.19	0.18	0.19	0.19	0.20	0.19	0.18	-
P/RPS	2.74	5.53	1.64	2.25	3.61	7.40	1.41	55.53%
YoY %	-50.45%	237.20%	-27.11%	-37.67%	-51.22%	424.82%	-	-
Horiz. %	194.33%	392.20%	116.31%	159.57%	256.03%	524.82%	100.00%	-
P/EPS	14.50	26.47	8.96	10.98	14.18	25.33	6.77	65.92%
YoY %	-45.22%	195.42%	-18.40%	-22.57%	-44.02%	274.15%	-	-
Horiz. %	214.18%	390.99%	132.35%	162.19%	209.45%	374.15%	100.00%	-
EY	6.89	3.78	11.16	9.11	7.05	3.95	14.78	-39.79%
YoY %	82.28%	-66.13%	22.50%	29.22%	78.48%	-73.27%	-	-
Horiz. %	46.62%	25.58%	75.51%	61.64%	47.70%	26.73%	100.00%	-
DY	3.95	0.00	15.79	10.53	5.00	5.26	3.33	12.02%
YoY %	0.00%	0.00%	49.95%	110.60%	-4.94%	57.96%	-	-
Horiz. %	118.62%	0.00%	474.17%	316.22%	150.15%	157.96%	100.00%	-
P/NAPS	1.36	1.26	1.40	1.45	1.45	1.45	0.92	29.67%
YoY %	7.94%	-10.00%	-3.45%	0.00%	0.00%	57.61%	-	-
Horiz. %	147.83%	136.96%	152.17%	157.61%	157.61%	157.61%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	04/11/10	27/08/10	12/05/10	10/02/10	26/11/09	21/08/09	-
Price	0.265	0.19	0.20	0.20	0.19	0.19	0.25	-
P/RPS	3.82	5.84	1.73	2.37	3.43	7.40	1.96	55.83%
YoY %	-34.59%	237.57%	-27.00%	-30.90%	-53.65%	277.55%	-	-
Horiz. %	194.90%	297.96%	88.27%	120.92%	175.00%	377.55%	100.00%	-
P/EPS	20.23	27.94	9.43	11.56	13.48	25.33	9.40	66.45%
YoY %	-27.59%	196.29%	-18.43%	-14.24%	-46.78%	169.47%	-	-
Horiz. %	215.21%	297.23%	100.32%	122.98%	143.40%	269.47%	100.00%	-
EY	4.94	3.58	10.60	8.65	7.42	3.95	10.64	-39.95%
YoY %	37.99%	-66.23%	22.54%	16.58%	87.85%	-62.88%	-	-
Horiz. %	46.43%	33.65%	99.62%	81.30%	69.74%	37.12%	100.00%	-
DY	2.83	0.00	15.00	10.00	5.26	5.26	2.40	11.58%
YoY %	0.00%	0.00%	50.00%	90.11%	0.00%	119.17%	-	-
Horiz. %	117.92%	0.00%	625.00%	416.67%	219.17%	219.17%	100.00%	-
P/NAPS	1.90	1.33	1.47	1.52	1.38	1.45	1.27	30.71%
YoY %	42.86%	-9.52%	-3.29%	10.14%	-4.83%	14.17%	-	-
Horiz. %	149.61%	104.72%	115.75%	119.69%	108.66%	114.17%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos