[MIKROMB] QoQ Quarter Result on 30-Sep-2008 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -39.97%
YoY- 9.7%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 4,219 3,231 3,902 3,906 5,964 3,739 3,936 4.74%
PBT 990 759 1,412 1,111 2,110 717 915 5.39%
Tax -312 -123 -309 -342 -829 -178 -119 90.25%
NP 678 636 1,103 769 1,281 539 796 -10.15%
-
NP to SH 678 636 1,103 769 1,281 539 796 -10.15%
-
Tax Rate 31.52% 16.21% 21.88% 30.78% 39.29% 24.83% 13.01% -
Total Cost 3,541 2,595 2,799 3,137 4,683 3,200 3,140 8.35%
-
Net Worth 23,766 22,860 22,899 23,033 20,017 19,164 19,682 13.40%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 719 - - - 964 -
Div Payout % - - 65.22% - - - 121.21% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 23,766 22,860 22,899 23,033 20,017 19,164 19,682 13.40%
NOSH 121,071 120,000 119,891 120,156 119,719 119,777 120,606 0.25%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 16.07% 19.68% 28.27% 19.69% 21.48% 14.42% 20.22% -
ROE 2.85% 2.78% 4.82% 3.34% 6.40% 2.81% 4.04% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.48 2.69 3.25 3.25 4.98 3.12 3.26 4.45%
EPS 0.56 0.53 0.92 0.64 1.07 0.45 0.66 -10.38%
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.80 -
NAPS 0.1963 0.1905 0.191 0.1917 0.1672 0.16 0.1632 13.11%
Adjusted Per Share Value based on latest NOSH - 120,156
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.40 0.30 0.37 0.37 0.56 0.35 0.37 5.33%
EPS 0.06 0.06 0.10 0.07 0.12 0.05 0.08 -17.46%
DPS 0.00 0.00 0.07 0.00 0.00 0.00 0.09 -
NAPS 0.0224 0.0216 0.0216 0.0217 0.0189 0.0181 0.0186 13.20%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.18 0.14 0.15 0.17 0.19 0.19 0.19 -
P/RPS 5.17 5.20 4.61 5.23 3.81 6.09 5.82 -7.59%
P/EPS 32.14 26.42 16.30 26.56 17.76 42.22 28.79 7.62%
EY 3.11 3.79 6.13 3.76 5.63 2.37 3.47 -7.04%
DY 0.00 0.00 4.00 0.00 0.00 0.00 4.21 -
P/NAPS 0.92 0.73 0.79 0.89 1.14 1.19 1.16 -14.33%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 26/05/09 19/02/09 28/11/08 26/08/08 29/05/08 27/02/08 -
Price 0.25 0.17 0.15 0.14 0.17 0.19 0.18 -
P/RPS 7.17 6.31 4.61 4.31 3.41 6.09 5.52 19.06%
P/EPS 44.64 32.08 16.30 21.88 15.89 42.22 27.27 38.93%
EY 2.24 3.12 6.13 4.57 6.29 2.37 3.67 -28.06%
DY 0.00 0.00 4.00 0.00 0.00 0.00 4.44 -
P/NAPS 1.27 0.89 0.79 0.73 1.02 1.19 1.10 10.06%

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