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

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -52.96%
YoY- -13.84%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 6,394 5,676 5,501 5,030 5,248 4,451 4,219 31.83%
PBT 1,602 1,658 1,044 800 1,585 1,511 990 37.71%
Tax -507 -472 -354 -252 -420 -210 -312 38.09%
NP 1,095 1,186 690 548 1,165 1,301 678 37.53%
-
NP to SH 1,095 1,186 690 548 1,165 1,301 678 37.53%
-
Tax Rate 31.65% 28.47% 33.91% 31.50% 26.50% 13.90% 31.52% -
Total Cost 5,299 4,490 4,811 4,482 4,083 3,150 3,541 30.73%
-
Net Worth 24,194 24,871 23,390 23,210 23,943 22,654 23,766 1.19%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,303 - 1,724 1,767 1,738 1,734 - -
Div Payout % 119.05% - 250.00% 322.58% 149.25% 133.33% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 24,194 24,871 23,390 23,210 23,943 22,654 23,766 1.19%
NOSH 173,809 174,411 172,499 176,774 173,880 173,466 121,071 27.17%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 17.13% 20.89% 12.54% 10.89% 22.20% 29.23% 16.07% -
ROE 4.53% 4.77% 2.95% 2.36% 4.87% 5.74% 2.85% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.68 3.25 3.19 2.85 3.02 2.57 3.48 3.78%
EPS 0.63 0.68 0.40 0.31 0.67 0.75 0.56 8.14%
DPS 0.75 0.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 0.1392 0.1426 0.1356 0.1313 0.1377 0.1306 0.1963 -20.42%
Adjusted Per Share Value based on latest NOSH - 176,774
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.60 0.54 0.52 0.47 0.50 0.42 0.40 30.94%
EPS 0.10 0.11 0.07 0.05 0.11 0.12 0.06 40.44%
DPS 0.12 0.00 0.16 0.17 0.16 0.16 0.00 -
NAPS 0.0228 0.0235 0.0221 0.0219 0.0226 0.0214 0.0224 1.18%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
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 5.16 5.53 5.96 6.68 6.63 7.40 5.17 -0.12%
P/EPS 30.16 26.47 47.50 61.29 29.85 25.33 32.14 -4.13%
EY 3.32 3.78 2.11 1.63 3.35 3.95 3.11 4.43%
DY 3.95 0.00 5.26 5.26 5.00 5.26 0.00 -
P/NAPS 1.36 1.26 1.40 1.45 1.45 1.45 0.92 29.67%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
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 7.20 5.84 6.27 7.03 6.30 7.40 7.17 0.27%
P/EPS 42.06 27.94 50.00 64.52 28.36 25.33 44.64 -3.88%
EY 2.38 3.58 2.00 1.55 3.53 3.95 2.24 4.11%
DY 2.83 0.00 5.00 5.00 5.26 5.26 0.00 -
P/NAPS 1.90 1.33 1.47 1.52 1.38 1.45 1.27 30.71%

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