[MIKROMB] YoY TTM Result on 30-Sep-2008 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 2.05%
YoY- 28.9%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 24,606 21,455 15,803 17,545 11,910 11,562 2,318 48.22%
PBT 5,161 5,087 4,672 4,853 3,271 4,271 807 36.22%
Tax -1,501 -1,498 -954 -1,468 -645 -1,183 -202 39.67%
NP 3,660 3,589 3,718 3,385 2,626 3,088 605 34.96%
-
NP to SH 3,660 3,589 3,718 3,385 2,626 3,088 605 34.96%
-
Tax Rate 29.08% 29.45% 20.42% 30.25% 19.72% 27.70% 25.03% -
Total Cost 20,946 17,866 12,085 14,160 9,284 8,474 1,713 51.75%
-
Net Worth 25,975 24,871 22,654 23,033 20,063 19,186 7,680 22.50%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 1,303 5,231 2,454 964 - - - -
Div Payout % 35.62% 145.77% 66.00% 28.50% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 25,975 24,871 22,654 23,033 20,063 19,186 7,680 22.50%
NOSH 176,585 174,411 173,466 120,156 120,862 120,746 3,000 97.16%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 14.87% 16.73% 23.53% 19.29% 22.05% 26.71% 26.10% -
ROE 14.09% 14.43% 16.41% 14.70% 13.09% 16.09% 7.88% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 13.93 12.30 9.11 14.60 9.85 9.58 77.24 -24.82%
EPS 2.07 2.06 2.14 2.82 2.17 2.56 20.16 -31.55%
DPS 0.75 3.00 1.41 0.80 0.00 0.00 0.00 -
NAPS 0.1471 0.1426 0.1306 0.1917 0.166 0.1589 2.5594 -37.86%
Adjusted Per Share Value based on latest NOSH - 120,156
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 2.32 2.02 1.49 1.66 1.12 1.09 0.22 48.05%
EPS 0.35 0.34 0.35 0.32 0.25 0.29 0.06 34.15%
DPS 0.12 0.49 0.23 0.09 0.00 0.00 0.00 -
NAPS 0.0245 0.0235 0.0214 0.0217 0.0189 0.0181 0.0072 22.63%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.17 0.18 0.19 0.17 0.19 0.21 0.00 -
P/RPS 1.22 1.46 2.09 1.16 1.93 2.19 0.00 -
P/EPS 8.20 8.75 8.86 6.03 8.74 8.21 0.00 -
EY 12.19 11.43 11.28 16.57 11.44 12.18 0.00 -
DY 4.41 16.67 7.45 4.71 0.00 0.00 0.00 -
P/NAPS 1.16 1.26 1.45 0.89 1.14 1.32 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 18/11/11 04/11/10 26/11/09 28/11/08 28/11/07 17/11/06 - -
Price 0.20 0.19 0.19 0.14 0.20 0.24 0.00 -
P/RPS 1.44 1.54 2.09 0.96 2.03 2.51 0.00 -
P/EPS 9.65 9.23 8.86 4.97 9.21 9.38 0.00 -
EY 10.36 10.83 11.28 20.12 10.86 10.66 0.00 -
DY 3.75 15.79 7.45 5.71 0.00 0.00 0.00 -
P/NAPS 1.36 1.33 1.45 0.73 1.20 1.51 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