[MIKROMB] YoY Quarter Result on 31-Mar-2010 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -52.96%
YoY- -13.84%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 7,072 4,792 5,523 5,030 3,231 3,739 2,755 16.99%
PBT 1,349 570 957 800 759 717 785 9.43%
Tax -105 -146 -249 -252 -123 -178 -217 -11.38%
NP 1,244 424 708 548 636 539 568 13.94%
-
NP to SH 1,253 424 708 548 636 539 568 14.08%
-
Tax Rate 7.78% 25.61% 26.02% 31.50% 16.21% 24.83% 27.64% -
Total Cost 5,828 4,368 4,815 4,482 2,595 3,200 2,187 17.72%
-
Net Worth 28,800 25,245 24,089 23,210 22,860 19,164 19,783 6.45%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 907 - - 1,767 - - - -
Div Payout % 72.46% - - 322.58% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 28,800 25,245 24,089 23,210 22,860 19,164 19,783 6.45%
NOSH 181,594 176,666 176,999 176,774 120,000 119,777 120,851 7.01%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 17.59% 8.85% 12.82% 10.89% 19.68% 14.42% 20.62% -
ROE 4.35% 1.68% 2.94% 2.36% 2.78% 2.81% 2.87% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.89 2.71 3.12 2.85 2.69 3.12 2.28 9.30%
EPS 0.69 0.24 0.40 0.31 0.53 0.45 0.47 6.60%
DPS 0.50 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.1586 0.1429 0.1361 0.1313 0.1905 0.16 0.1637 -0.52%
Adjusted Per Share Value based on latest NOSH - 176,774
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.67 0.45 0.52 0.47 0.30 0.35 0.26 17.07%
EPS 0.12 0.04 0.07 0.05 0.06 0.05 0.05 15.69%
DPS 0.09 0.00 0.00 0.17 0.00 0.00 0.00 -
NAPS 0.0272 0.0238 0.0227 0.0219 0.0216 0.0181 0.0187 6.43%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.20 0.21 0.22 0.19 0.14 0.19 0.22 -
P/RPS 5.14 7.74 7.05 6.68 5.20 6.09 9.65 -9.95%
P/EPS 28.99 87.50 55.00 61.29 26.42 42.22 46.81 -7.66%
EY 3.45 1.14 1.82 1.63 3.79 2.37 2.14 8.27%
DY 2.50 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 1.26 1.47 1.62 1.45 0.73 1.19 1.34 -1.01%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 31/05/12 24/05/11 12/05/10 26/05/09 29/05/08 11/05/07 -
Price 0.20 0.22 0.22 0.20 0.17 0.19 0.22 -
P/RPS 5.14 8.11 7.05 7.03 6.31 6.09 9.65 -9.95%
P/EPS 28.99 91.67 55.00 64.52 32.08 42.22 46.81 -7.66%
EY 3.45 1.09 1.82 1.55 3.12 2.37 2.14 8.27%
DY 2.50 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.54 1.62 1.52 0.89 1.19 1.34 -1.01%

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