[MIKROMB] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -4.72%
YoY- -3.95%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 25,826 23,544 20,230 15,259 16,727 11,730 10,972 15.32%
PBT 6,424 4,685 4,941 4,271 4,653 3,427 4,148 7.55%
Tax -1,606 -1,287 -1,237 -1,085 -1,336 -693 -1,127 6.07%
NP 4,818 3,398 3,704 3,186 3,317 2,734 3,021 8.08%
-
NP to SH 4,818 3,398 3,704 3,186 3,317 2,734 3,021 8.08%
-
Tax Rate 25.00% 27.47% 25.04% 25.40% 28.71% 20.22% 27.17% -
Total Cost 21,008 20,146 16,526 12,073 13,410 8,996 7,951 17.56%
-
Net Worth 25,773 24,311 23,691 23,511 20,094 19,437 13,634 11.18%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 895 1,313 5,241 718 961 875 - -
Div Payout % 18.59% 38.66% 141.51% 22.56% 28.99% 32.02% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 25,773 24,311 23,691 23,511 20,094 19,437 13,634 11.18%
NOSH 179,107 175,154 172,499 119,774 120,181 119,912 89,643 12.21%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 18.66% 14.43% 18.31% 20.88% 19.83% 23.31% 27.53% -
ROE 18.69% 13.98% 15.63% 13.55% 16.51% 14.07% 22.16% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.42 13.44 11.58 12.74 13.92 9.78 12.24 2.76%
EPS 2.69 1.94 2.12 2.66 2.76 2.28 3.37 -3.68%
DPS 0.50 0.75 3.00 0.60 0.80 0.73 0.00 -
NAPS 0.1439 0.1388 0.1356 0.1963 0.1672 0.1621 0.1521 -0.91%
Adjusted Per Share Value based on latest NOSH - 121,071
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.41 2.19 1.88 1.42 1.56 1.09 1.02 15.39%
EPS 0.45 0.32 0.35 0.30 0.31 0.25 0.28 8.22%
DPS 0.08 0.12 0.49 0.07 0.09 0.08 0.00 -
NAPS 0.024 0.0226 0.0221 0.0219 0.0187 0.0181 0.0127 11.17%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.19 0.23 0.19 0.18 0.19 0.20 0.19 -
P/RPS 1.32 1.71 1.64 1.41 1.37 2.04 1.55 -2.63%
P/EPS 7.06 11.86 8.96 6.77 6.88 8.77 5.64 3.81%
EY 14.16 8.43 11.16 14.78 14.53 11.40 17.74 -3.68%
DY 2.63 3.26 15.79 3.33 4.21 3.65 0.00 -
P/NAPS 1.32 1.66 1.40 0.92 1.14 1.23 1.25 0.91%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 27/08/10 21/08/09 26/08/08 28/08/07 22/08/06 -
Price 0.19 0.19 0.20 0.25 0.17 0.18 0.19 -
P/RPS 1.32 1.41 1.73 1.96 1.22 1.84 1.55 -2.63%
P/EPS 7.06 9.79 9.43 9.40 6.16 7.89 5.64 3.81%
EY 14.16 10.21 10.60 10.64 16.24 12.67 17.74 -3.68%
DY 2.63 3.95 15.00 2.40 4.71 4.06 0.00 -
P/NAPS 1.32 1.37 1.47 1.27 1.02 1.11 1.25 0.91%

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