[MIKROMB] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 47.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 12,258 12,035 11,562 10,972 7,343 4,811 2,318 203.83%
PBT 4,222 4,323 4,271 4,011 2,607 1,721 807 201.67%
Tax -1,227 -1,251 -1,183 -1,127 -657 -416 -202 233.27%
NP 2,995 3,072 3,088 2,884 1,950 1,305 605 190.74%
-
NP to SH 2,995 3,072 3,088 2,884 1,950 1,305 605 190.74%
-
Tax Rate 29.06% 28.94% 27.70% 28.10% 25.20% 24.17% 25.03% -
Total Cost 9,263 8,963 8,474 8,088 5,393 3,506 1,713 208.39%
-
Net Worth 19,783 19,067 19,186 18,286 17,128 0 7,680 88.02%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 19,783 19,067 19,186 18,286 17,128 0 7,680 88.02%
NOSH 120,851 120,000 120,746 120,224 119,444 70,000 3,000 1077.77%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 24.43% 25.53% 26.71% 26.29% 26.56% 27.13% 26.10% -
ROE 15.14% 16.11% 16.09% 15.77% 11.38% 0.00% 7.88% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.14 10.03 9.58 9.13 6.15 6.87 77.24 -74.20%
EPS 2.48 2.56 2.56 2.40 1.63 1.86 20.16 -75.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1637 0.1589 0.1589 0.1521 0.1434 0.00 2.5594 -84.03%
Adjusted Per Share Value based on latest NOSH - 120,224
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.14 1.12 1.08 1.02 0.68 0.45 0.22 199.74%
EPS 0.28 0.29 0.29 0.27 0.18 0.12 0.06 179.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0184 0.0178 0.0179 0.017 0.016 0.00 0.0072 87.02%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - -
Price 0.22 0.23 0.21 0.19 0.22 0.25 0.00 -
P/RPS 2.17 2.29 2.19 2.08 3.58 3.64 0.00 -
P/EPS 8.88 8.98 8.21 7.92 13.48 13.41 0.00 -
EY 11.26 11.13 12.18 12.63 7.42 7.46 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.45 1.32 1.25 1.53 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 11/05/07 14/02/07 17/11/06 22/08/06 - - - -
Price 0.22 0.23 0.24 0.19 0.00 0.00 0.00 -
P/RPS 2.17 2.29 2.51 2.08 0.00 0.00 0.00 -
P/EPS 8.88 8.98 9.38 7.92 0.00 0.00 0.00 -
EY 11.26 11.13 10.66 12.63 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.45 1.51 1.25 0.00 0.00 0.00 -

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
Post a Comment