[MIKROMB] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -7.66%
YoY- 14.48%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 19,398 15,618 14,048 11,748 9,622 0 -
PBT 6,194 5,046 3,652 4,066 3,442 0 -
Tax -1,262 -1,302 -660 -1,078 -832 0 -
NP 4,932 3,744 2,992 2,988 2,610 0 -
-
NP to SH 4,932 3,744 2,992 2,988 2,610 0 -
-
Tax Rate 20.37% 25.80% 18.07% 26.51% 24.17% - -
Total Cost 14,466 11,874 11,056 8,760 7,012 0 -
-
Net Worth 24,082 22,920 19,531 19,144 8,538 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 3,497 1,440 1,914 - - - -
Div Payout % 70.92% 38.46% 64.00% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 24,082 22,920 19,531 19,144 8,538 0 -
NOSH 173,880 120,000 119,680 120,483 59,049 0 -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 25.43% 23.97% 21.30% 25.43% 27.13% 0.00% -
ROE 20.48% 16.34% 15.32% 15.61% 30.57% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 11.09 13.01 11.74 9.75 16.29 0.00 -
EPS 2.82 3.12 2.50 2.48 4.42 0.00 -
DPS 2.00 1.20 1.60 0.00 0.00 0.00 -
NAPS 0.1377 0.191 0.1632 0.1589 0.1446 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1.83 1.47 1.33 1.11 0.91 0.00 -
EPS 0.47 0.35 0.28 0.28 0.25 0.00 -
DPS 0.33 0.14 0.18 0.00 0.00 0.00 -
NAPS 0.0227 0.0216 0.0184 0.0181 0.0081 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.20 0.15 0.19 0.23 0.25 0.00 -
P/RPS 1.80 1.15 1.62 2.36 1.53 0.00 -
P/EPS 7.09 4.81 7.60 9.27 5.66 0.00 -
EY 14.10 20.80 13.16 10.78 17.68 0.00 -
DY 10.00 8.00 8.42 0.00 0.00 0.00 -
P/NAPS 1.45 0.79 1.16 1.45 1.73 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 10/02/10 19/02/09 27/02/08 14/02/07 24/02/06 - -
Price 0.19 0.15 0.18 0.23 0.22 0.00 -
P/RPS 1.71 1.15 1.53 2.36 1.35 0.00 -
P/EPS 6.74 4.81 7.20 9.27 4.98 0.00 -
EY 14.84 20.80 13.89 10.78 20.09 0.00 -
DY 10.53 8.00 8.89 0.00 0.00 0.00 -
P/NAPS 1.38 0.79 1.10 1.45 1.52 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