[MIKROMB] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 254.03%
YoY- 22.09%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 7,441 4,792 6,854 6,739 5,950 5,523 6,394 10.64%
PBT 1,437 570 2,284 2,133 469 957 1,602 -6.99%
Tax -371 -146 -404 -685 -60 -249 -507 -18.81%
NP 1,066 424 1,880 1,448 409 708 1,095 -1.77%
-
NP to SH 1,056 424 1,880 1,448 409 708 1,095 -2.39%
-
Tax Rate 25.82% 25.61% 17.69% 32.11% 12.79% 26.02% 31.65% -
Total Cost 6,375 4,368 4,974 5,291 5,541 4,815 5,299 13.12%
-
Net Worth 25,566 25,245 25,138 25,975 24,682 24,089 24,194 3.74%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 895 - - - 1,303 -
Div Payout % - - 47.62% - - - 119.05% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 25,566 25,245 25,138 25,975 24,682 24,089 24,194 3.74%
NOSH 177,666 176,666 179,047 176,585 177,826 176,999 173,809 1.47%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 14.33% 8.85% 27.43% 21.49% 6.87% 12.82% 17.13% -
ROE 4.13% 1.68% 7.48% 5.57% 1.66% 2.94% 4.53% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.19 2.71 3.83 3.82 3.35 3.12 3.68 9.04%
EPS 0.60 0.24 1.05 0.82 0.23 0.40 0.63 -3.20%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.75 -
NAPS 0.1439 0.1429 0.1404 0.1471 0.1388 0.1361 0.1392 2.24%
Adjusted Per Share Value based on latest NOSH - 176,585
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.70 0.45 0.65 0.64 0.56 0.52 0.60 10.83%
EPS 0.10 0.04 0.18 0.14 0.04 0.07 0.10 0.00%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.12 -
NAPS 0.0241 0.0238 0.0237 0.0245 0.0233 0.0227 0.0228 3.76%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.19 0.21 0.19 0.17 0.23 0.22 0.19 -
P/RPS 4.54 7.74 4.96 4.45 6.87 7.05 5.16 -8.18%
P/EPS 31.97 87.50 18.10 20.73 100.00 55.00 30.16 3.96%
EY 3.13 1.14 5.53 4.82 1.00 1.82 3.32 -3.85%
DY 0.00 0.00 2.63 0.00 0.00 0.00 3.95 -
P/NAPS 1.32 1.47 1.35 1.16 1.66 1.62 1.36 -1.97%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 18/11/11 26/08/11 24/05/11 24/02/11 -
Price 0.19 0.22 0.20 0.20 0.19 0.22 0.265 -
P/RPS 4.54 8.11 5.22 5.24 5.68 7.05 7.20 -26.48%
P/EPS 31.97 91.67 19.05 24.39 82.61 55.00 42.06 -16.72%
EY 3.13 1.09 5.25 4.10 1.21 1.82 2.38 20.05%
DY 0.00 0.00 2.50 0.00 0.00 0.00 2.83 -
P/NAPS 1.32 1.54 1.42 1.36 1.37 1.62 1.90 -21.57%

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