[MIKROMB] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	16,727	11,730	10,972	8,221	26.68%
YoY %	42.60%	6.91%	33.46%	-	-
Horiz. %	203.47%	142.68%	133.46%	100.00%	-
PBT	4,653	3,427	4,148	2,926	16.70%
YoY %	35.77%	-17.38%	41.76%	-	-
Horiz. %	159.02%	117.12%	141.76%	100.00%	-
Tax	-1,336	-693	-1,127	-756	20.87%
YoY %	-92.78%	38.51%	-49.07%	-	-
Horiz. %	176.72%	91.67%	149.07%	100.00%	-
NP	3,317	2,734	3,021	2,170	15.17%
YoY %	21.32%	-9.50%	39.22%	-	-
Horiz. %	152.86%	125.99%	139.22%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	3,317	2,734	3,021	2,170	15.17%
YoY %	21.32%	-9.50%	39.22%	-	-
Horiz. %	152.86%	125.99%	139.22%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	28.71%	20.22%	27.17%	25.84%	-
YoY %	41.99%	-25.58%	5.15%	-	-
Horiz. %	111.11%	78.25%	105.15%	100.00%	-
Total Cost	13,410	8,996	7,951	6,051	30.34%
YoY %	49.07%	13.14%	31.40%	-	-
Horiz. %	221.62%	148.67%	131.40%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	20,094	19,437	13,634	707	204.86%
YoY %	3.38%	42.56%	1,828.43%	-	-
Horiz. %	2,842.15%	2,749.22%	1,928.43%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	961	875	-	-	-
YoY %	9.83%	0.00%	-	-	-
Horiz. %	109.83%	100.00%	-	-	-
Div Payout %	28.99%	32.02%	-	-	-
YoY %	-9.46%	0.00%	-	-	-
Horiz. %	90.54%	100.00%	-	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	20,094	19,437	13,634	707	204.86%
YoY %	3.38%	42.56%	1,828.43%	-	-
Horiz. %	2,842.15%	2,749.22%	1,928.43%	100.00%	-
NOSH	120,181	119,912	89,643	3,000	241.78%
YoY %	0.22%	33.77%	2,888.10%	-	-
Horiz. %	4,006.03%	3,997.07%	2,988.10%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	19.83%	23.31%	27.53%	26.40%	-
YoY %	-14.93%	-15.33%	4.28%	-	-
Horiz. %	75.11%	88.30%	104.28%	100.00%	-
ROE	16.51%	14.07%	22.16%	306.74%	-
YoY %	17.34%	-36.51%	-92.78%	-	-
Horiz. %	5.38%	4.59%	7.22%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	13.92	9.78	12.24	274.02	-62.93%
YoY %	42.33%	-20.10%	-95.53%	-	-
Horiz. %	5.08%	3.57%	4.47%	100.00%	-
EPS	2.76	2.28	3.37	72.33	-66.30%
YoY %	21.05%	-32.34%	-95.34%	-	-
Horiz. %	3.82%	3.15%	4.66%	100.00%	-
DPS	0.80	0.73	0.00	0.00	-
YoY %	9.59%	0.00%	0.00%	-	-
Horiz. %	109.59%	100.00%	-	-	-
NAPS	0.1672	0.1621	0.1521	0.2358	-10.81%
YoY %	3.15%	6.57%	-35.50%	-	-
Horiz. %	70.91%	68.74%	64.50%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 0
RPS	1.58	1.11	1.04	0.78	26.50%
YoY %	42.34%	6.73%	33.33%	-	-
Horiz. %	202.56%	142.31%	133.33%	100.00%	-
EPS	0.31	0.26	0.29	0.20	15.71%
YoY %	19.23%	-10.34%	45.00%	-	-
Horiz. %	155.00%	130.00%	145.00%	100.00%	-
DPS	0.09	0.08	0.00	0.00	-
YoY %	12.50%	0.00%	0.00%	-	-
Horiz. %	112.50%	100.00%	-	-	-
NAPS	0.019	0.0183	0.0129	0.0007	200.22%
YoY %	3.83%	41.86%	1,742.86%	-	-
Horiz. %	2,714.29%	2,614.29%	1,842.86%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	-	-
Price	0.19	0.20	0.19	0.00	-
P/RPS	1.37	2.04	1.55	0.00	-
YoY %	-32.84%	31.61%	0.00%	-	-
Horiz. %	88.39%	131.61%	100.00%	-	-
P/EPS	6.88	8.77	5.64	0.00	-
YoY %	-21.55%	55.50%	0.00%	-	-
Horiz. %	121.99%	155.50%	100.00%	-	-
EY	14.53	11.40	17.74	0.00	-
YoY %	27.46%	-35.74%	0.00%	-	-
Horiz. %	81.91%	64.26%	100.00%	-	-
DY	4.21	3.65	0.00	0.00	-
YoY %	15.34%	0.00%	0.00%	-	-
Horiz. %	115.34%	100.00%	-	-	-
P/NAPS	1.14	1.23	1.25	0.00	-
YoY %	-7.32%	-1.60%	0.00%	-	-
Horiz. %	91.20%	98.40%	100.00%	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	26/08/08	28/08/07	22/08/06	-	-
Price	0.17	0.18	0.19	0.00	-
P/RPS	1.22	1.84	1.55	0.00	-
YoY %	-33.70%	18.71%	0.00%	-	-
Horiz. %	78.71%	118.71%	100.00%	-	-
P/EPS	6.16	7.89	5.64	0.00	-
YoY %	-21.93%	39.89%	0.00%	-	-
Horiz. %	109.22%	139.89%	100.00%	-	-
EY	16.24	12.67	17.74	0.00	-
YoY %	28.18%	-28.58%	0.00%	-	-
Horiz. %	91.54%	71.42%	100.00%	-	-
DY	4.71	4.06	0.00	0.00	-
YoY %	16.01%	0.00%	0.00%	-	-
Horiz. %	116.01%	100.00%	-	-	-
P/NAPS	1.02	1.11	1.25	0.00	-
YoY %	-8.11%	-11.20%	0.00%	-	-
Horiz. %	81.60%	88.80%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos