[MIKROMB] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 29.83%
YoY- 71.69%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 7,083 7,441 4,792 6,854 6,739 5,950 5,523 17.98%
PBT 2,215 1,437 570 2,284 2,133 469 957 74.70%
Tax -611 -371 -146 -404 -685 -60 -249 81.62%
NP 1,604 1,066 424 1,880 1,448 409 708 72.23%
-
NP to SH 1,604 1,056 424 1,880 1,448 409 708 72.23%
-
Tax Rate 27.58% 25.82% 25.61% 17.69% 32.11% 12.79% 26.02% -
Total Cost 5,479 6,375 4,368 4,974 5,291 5,541 4,815 8.96%
-
Net Worth 27,268 25,566 25,245 25,138 25,975 24,682 24,089 8.59%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 895 - - - -
Div Payout % - - - 47.62% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 27,268 25,566 25,245 25,138 25,975 24,682 24,089 8.59%
NOSH 178,222 177,666 176,666 179,047 176,585 177,826 176,999 0.45%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 22.65% 14.33% 8.85% 27.43% 21.49% 6.87% 12.82% -
ROE 5.88% 4.13% 1.68% 7.48% 5.57% 1.66% 2.94% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.97 4.19 2.71 3.83 3.82 3.35 3.12 17.37%
EPS 0.90 0.60 0.24 1.05 0.82 0.23 0.40 71.45%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.153 0.1439 0.1429 0.1404 0.1471 0.1388 0.1361 8.09%
Adjusted Per Share Value based on latest NOSH - 179,047
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.67 0.70 0.45 0.65 0.64 0.56 0.52 18.35%
EPS 0.15 0.10 0.04 0.18 0.14 0.04 0.07 65.98%
DPS 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 0.0257 0.0241 0.0238 0.0237 0.0245 0.0233 0.0227 8.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.20 0.19 0.21 0.19 0.17 0.23 0.22 -
P/RPS 5.03 4.54 7.74 4.96 4.45 6.87 7.05 -20.10%
P/EPS 22.22 31.97 87.50 18.10 20.73 100.00 55.00 -45.26%
EY 4.50 3.13 1.14 5.53 4.82 1.00 1.82 82.54%
DY 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 1.31 1.32 1.47 1.35 1.16 1.66 1.62 -13.16%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 30/08/12 31/05/12 29/02/12 18/11/11 26/08/11 24/05/11 -
Price 0.23 0.19 0.22 0.20 0.20 0.19 0.22 -
P/RPS 5.79 4.54 8.11 5.22 5.24 5.68 7.05 -12.26%
P/EPS 25.56 31.97 91.67 19.05 24.39 82.61 55.00 -39.91%
EY 3.91 3.13 1.09 5.25 4.10 1.21 1.82 66.26%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 1.50 1.32 1.54 1.42 1.36 1.37 1.62 -4.98%

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