[MIKROMB] YoY Annualized Quarter Result on 30-Jun-2008 [#4]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	23,544	20,230	15,259	16,727	11,730	10,972	8,221	19.15%
YoY %	16.38%	32.58%	-8.78%	42.60%	6.91%	33.46%	-	-
Horiz. %	286.39%	246.08%	185.61%	203.47%	142.68%	133.46%	100.00%	-
PBT	4,685	4,941	4,271	4,653	3,427	4,148	2,926	8.15%
YoY %	-5.18%	15.69%	-8.21%	35.77%	-17.38%	41.76%	-	-
Horiz. %	160.12%	168.87%	145.97%	159.02%	117.12%	141.76%	100.00%	-
Tax	-1,287	-1,237	-1,085	-1,336	-693	-1,127	-756	9.26%
YoY %	-4.04%	-14.01%	18.79%	-92.78%	38.51%	-49.07%	-	-
Horiz. %	170.24%	163.62%	143.52%	176.72%	91.67%	149.07%	100.00%	-
NP	3,398	3,704	3,186	3,317	2,734	3,021	2,170	7.75%
YoY %	-8.26%	16.26%	-3.95%	21.32%	-9.50%	39.22%	-	-
Horiz. %	156.59%	170.69%	146.82%	152.86%	125.99%	139.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,398	3,704	3,186	3,317	2,734	3,021	2,170	7.75%
YoY %	-8.26%	16.26%	-3.95%	21.32%	-9.50%	39.22%	-	-
Horiz. %	156.59%	170.69%	146.82%	152.86%	125.99%	139.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.47%	25.04%	25.40%	28.71%	20.22%	27.17%	25.84%	-
YoY %	9.70%	-1.42%	-11.53%	41.99%	-25.58%	5.15%	-	-
Horiz. %	106.31%	96.90%	98.30%	111.11%	78.25%	105.15%	100.00%	-
Total Cost	20,146	16,526	12,073	13,410	8,996	7,951	6,051	22.18%
YoY %	21.90%	36.88%	-9.97%	49.07%	13.14%	31.40%	-	-
Horiz. %	332.94%	273.11%	199.52%	221.62%	148.67%	131.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,311	23,691	23,511	20,094	19,437	13,634	707	80.27%
YoY %	2.62%	0.77%	17.01%	3.38%	42.56%	1,828.43%	-	-
Horiz. %	3,438.61%	3,350.92%	3,325.46%	2,842.15%	2,749.22%	1,928.43%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	1,313	5,241	718	961	875	-	-	-
YoY %	-74.95%	629.94%	-25.29%	9.83%	0.00%	-	-	-
Horiz. %	150.06%	598.97%	82.06%	109.83%	100.00%	-	-	-
Div Payout %	38.66%	141.51%	22.56%	28.99%	32.02%	-	-	-
YoY %	-72.68%	527.26%	-22.18%	-9.46%	0.00%	-	-	-
Horiz. %	120.74%	441.94%	70.46%	90.54%	100.00%	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	24,311	23,691	23,511	20,094	19,437	13,634	707	80.27%
YoY %	2.62%	0.77%	17.01%	3.38%	42.56%	1,828.43%	-	-
Horiz. %	3,438.61%	3,350.92%	3,325.46%	2,842.15%	2,749.22%	1,928.43%	100.00%	-
NOSH	175,154	172,499	119,774	120,181	119,912	89,643	3,000	96.90%
YoY %	1.54%	44.02%	-0.34%	0.22%	33.77%	2,888.10%	-	-
Horiz. %	5,838.47%	5,749.97%	3,992.47%	4,006.03%	3,997.07%	2,988.10%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	14.43%	18.31%	20.88%	19.83%	23.31%	27.53%	26.40%	-
YoY %	-21.19%	-12.31%	5.30%	-14.93%	-15.33%	4.28%	-	-
Horiz. %	54.66%	69.36%	79.09%	75.11%	88.30%	104.28%	100.00%	-
ROE	13.98%	15.63%	13.55%	16.51%	14.07%	22.16%	306.74%	-
YoY %	-10.56%	15.35%	-17.93%	17.34%	-36.51%	-92.78%	-	-
Horiz. %	4.56%	5.10%	4.42%	5.38%	4.59%	7.22%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	13.44	11.58	12.74	13.92	9.78	12.24	274.02	-39.48%
YoY %	16.06%	-9.11%	-8.48%	42.33%	-20.10%	-95.53%	-	-
Horiz. %	4.90%	4.23%	4.65%	5.08%	3.57%	4.47%	100.00%	-
EPS	1.94	2.12	2.66	2.76	2.28	3.37	72.33	-45.27%
YoY %	-8.49%	-20.30%	-3.62%	21.05%	-32.34%	-95.34%	-	-
Horiz. %	2.68%	2.93%	3.68%	3.82%	3.15%	4.66%	100.00%	-
DPS	0.75	3.00	0.60	0.80	0.73	0.00	0.00	-
YoY %	-75.00%	400.00%	-25.00%	9.59%	0.00%	0.00%	-	-
Horiz. %	102.74%	410.96%	82.19%	109.59%	100.00%	-	-	-
NAPS	0.1388	0.1356	0.1963	0.1672	0.1621	0.1521	0.2358	-8.44%
YoY %	2.36%	-30.92%	17.40%	3.15%	6.57%	-35.50%	-	-
Horiz. %	58.86%	57.51%	83.25%	70.91%	68.74%	64.50%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 119,719
RPS	2.22	1.91	1.44	1.58	1.11	1.04	0.78	19.03%
YoY %	16.23%	32.64%	-8.86%	42.34%	6.73%	33.33%	-	-
Horiz. %	284.62%	244.87%	184.62%	202.56%	142.31%	133.33%	100.00%	-
EPS	0.32	0.35	0.30	0.31	0.26	0.29	0.20	8.14%
YoY %	-8.57%	16.67%	-3.23%	19.23%	-10.34%	45.00%	-	-
Horiz. %	160.00%	175.00%	150.00%	155.00%	130.00%	145.00%	100.00%	-
DPS	0.12	0.49	0.07	0.09	0.08	0.00	0.00	-
YoY %	-75.51%	600.00%	-22.22%	12.50%	0.00%	0.00%	-	-
Horiz. %	150.00%	612.50%	87.50%	112.50%	100.00%	-	-	-
NAPS	0.0229	0.0224	0.0222	0.019	0.0183	0.0129	0.0007	78.78%
YoY %	2.23%	0.90%	16.84%	3.83%	41.86%	1,742.86%	-	-
Horiz. %	3,271.43%	3,200.00%	3,171.43%	2,714.29%	2,614.29%	1,842.86%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-	-
Price	0.23	0.19	0.18	0.19	0.20	0.19	0.00	-
P/RPS	1.71	1.64	1.41	1.37	2.04	1.55	0.00	-
YoY %	4.27%	16.31%	2.92%	-32.84%	31.61%	0.00%	-	-
Horiz. %	110.32%	105.81%	90.97%	88.39%	131.61%	100.00%	-	-
P/EPS	11.86	8.96	6.77	6.88	8.77	5.64	0.00	-
YoY %	32.37%	32.35%	-1.60%	-21.55%	55.50%	0.00%	-	-
Horiz. %	210.28%	158.87%	120.04%	121.99%	155.50%	100.00%	-	-
EY	8.43	11.16	14.78	14.53	11.40	17.74	0.00	-
YoY %	-24.46%	-24.49%	1.72%	27.46%	-35.74%	0.00%	-	-
Horiz. %	47.52%	62.91%	83.31%	81.91%	64.26%	100.00%	-	-
DY	3.26	15.79	3.33	4.21	3.65	0.00	0.00	-
YoY %	-79.35%	374.17%	-20.90%	15.34%	0.00%	0.00%	-	-
Horiz. %	89.32%	432.60%	91.23%	115.34%	100.00%	-	-	-
P/NAPS	1.66	1.40	0.92	1.14	1.23	1.25	0.00	-
YoY %	18.57%	52.17%	-19.30%	-7.32%	-1.60%	0.00%	-	-
Horiz. %	132.80%	112.00%	73.60%	91.20%	98.40%	100.00%	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	26/08/11	27/08/10	21/08/09	26/08/08	28/08/07	22/08/06	-	-
Price	0.19	0.20	0.25	0.17	0.18	0.19	0.00	-
P/RPS	1.41	1.73	1.96	1.22	1.84	1.55	0.00	-
YoY %	-18.50%	-11.73%	60.66%	-33.70%	18.71%	0.00%	-	-
Horiz. %	90.97%	111.61%	126.45%	78.71%	118.71%	100.00%	-	-
P/EPS	9.79	9.43	9.40	6.16	7.89	5.64	0.00	-
YoY %	3.82%	0.32%	52.60%	-21.93%	39.89%	0.00%	-	-
Horiz. %	173.58%	167.20%	166.67%	109.22%	139.89%	100.00%	-	-
EY	10.21	10.60	10.64	16.24	12.67	17.74	0.00	-
YoY %	-3.68%	-0.38%	-34.48%	28.18%	-28.58%	0.00%	-	-
Horiz. %	57.55%	59.75%	59.98%	91.54%	71.42%	100.00%	-	-
DY	3.95	15.00	2.40	4.71	4.06	0.00	0.00	-
YoY %	-73.67%	525.00%	-49.04%	16.01%	0.00%	0.00%	-	-
Horiz. %	97.29%	369.46%	59.11%	116.01%	100.00%	-	-	-
P/NAPS	1.37	1.47	1.27	1.02	1.11	1.25	0.00	-
YoY %	-6.80%	15.75%	24.51%	-8.11%	-11.20%	0.00%	-	-
Horiz. %	109.60%	117.60%	101.60%	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