[MIKROMB] YoY TTM Result on 31-Mar-2006 [#3]

	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	17,003	13,864	12,258	7,343	32.26%
YoY %	22.64%	13.10%	66.93%	-	-
Horiz. %	231.55%	188.81%	166.93%	100.00%	-
PBT	5,392	3,152	4,222	2,607	27.38%
YoY %	71.07%	-25.34%	61.95%	-	-
Horiz. %	206.83%	120.91%	161.95%	100.00%	-
Tax	-1,603	-443	-1,227	-657	34.58%
YoY %	-261.85%	63.90%	-86.76%	-	-
Horiz. %	243.99%	67.43%	186.76%	100.00%	-
NP	3,789	2,709	2,995	1,950	24.76%
YoY %	39.87%	-9.55%	53.59%	-	-
Horiz. %	194.31%	138.92%	153.59%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	3,789	2,709	2,995	1,950	24.76%
YoY %	39.87%	-9.55%	53.59%	-	-
Horiz. %	194.31%	138.92%	153.59%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	29.73%	14.05%	29.06%	25.20%	-
YoY %	111.60%	-51.65%	15.32%	-	-
Horiz. %	117.98%	55.75%	115.32%	100.00%	-
Total Cost	13,214	11,155	9,263	5,393	34.77%
YoY %	18.46%	20.43%	71.76%	-	-
Horiz. %	245.02%	206.84%	171.76%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	22,860	19,164	19,783	17,128	10.09%
YoY %	19.29%	-3.13%	15.50%	-	-
Horiz. %	133.47%	111.89%	115.50%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	719	964	-	-	-
YoY %	-25.41%	0.00%	-	-	-
Horiz. %	74.59%	100.00%	-	-	-
Div Payout %	18.99%	35.62%	-	-	-
YoY %	-46.69%	0.00%	-	-	-
Horiz. %	53.31%	100.00%	-	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	22,860	19,164	19,783	17,128	10.09%
YoY %	19.29%	-3.13%	15.50%	-	-
Horiz. %	133.47%	111.89%	115.50%	100.00%	-
NOSH	120,000	119,777	120,851	119,444	0.15%
YoY %	0.19%	-0.89%	1.18%	-	-
Horiz. %	100.47%	100.28%	101.18%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	22.28%	19.54%	24.43%	26.56%	-
YoY %	14.02%	-20.02%	-8.02%	-	-
Horiz. %	83.89%	73.57%	91.98%	100.00%	-
ROE	16.57%	14.14%	15.14%	11.38%	-
YoY %	17.19%	-6.61%	33.04%	-	-
Horiz. %	145.61%	124.25%	133.04%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	14.17	11.57	10.14	6.15	32.04%
YoY %	22.47%	14.10%	64.88%	-	-
Horiz. %	230.41%	188.13%	164.88%	100.00%	-
EPS	3.16	2.26	2.48	1.63	24.66%
YoY %	39.82%	-8.87%	52.15%	-	-
Horiz. %	193.87%	138.65%	152.15%	100.00%	-
DPS	0.60	0.80	0.00	0.00	-
YoY %	-25.00%	0.00%	0.00%	-	-
Horiz. %	75.00%	100.00%	-	-	-
NAPS	0.1905	0.16	0.1637	0.1434	9.92%
YoY %	19.06%	-2.26%	14.16%	-	-
Horiz. %	132.85%	111.58%	114.16%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 119,444
RPS	1.58	1.29	1.14	0.68	32.41%
YoY %	22.48%	13.16%	67.65%	-	-
Horiz. %	232.35%	189.71%	167.65%	100.00%	-
EPS	0.35	0.25	0.28	0.18	24.78%
YoY %	40.00%	-10.71%	55.56%	-	-
Horiz. %	194.44%	138.89%	155.56%	100.00%	-
DPS	0.07	0.09	0.00	0.00	-
YoY %	-22.22%	0.00%	0.00%	-	-
Horiz. %	77.78%	100.00%	-	-	-
NAPS	0.0213	0.0179	0.0184	0.016	9.99%
YoY %	18.99%	-2.72%	15.00%	-	-
Horiz. %	133.12%	111.87%	115.00%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	0.14	0.19	0.22	0.22	-
P/RPS	0.99	1.64	2.17	3.58	-34.82%
YoY %	-39.63%	-24.42%	-39.39%	-	-
Horiz. %	27.65%	45.81%	60.61%	100.00%	-
P/EPS	4.43	8.40	8.88	13.48	-30.96%
YoY %	-47.26%	-5.41%	-34.12%	-	-
Horiz. %	32.86%	62.31%	65.88%	100.00%	-
EY	22.55	11.90	11.26	7.42	44.79%
YoY %	89.50%	5.68%	51.75%	-	-
Horiz. %	303.91%	160.38%	151.75%	100.00%	-
DY	4.29	4.21	0.00	0.00	-
YoY %	1.90%	0.00%	0.00%	-	-
Horiz. %	101.90%	100.00%	-	-	-
P/NAPS	0.73	1.19	1.34	1.53	-21.84%
YoY %	-38.66%	-11.19%	-12.42%	-	-
Horiz. %	47.71%	77.78%	87.58%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	26/05/09	29/05/08	11/05/07	-	-
Price	0.17	0.19	0.22	0.00	-
P/RPS	1.20	1.64	2.17	0.00	-
YoY %	-26.83%	-24.42%	0.00%	-	-
Horiz. %	55.30%	75.58%	100.00%	-	-
P/EPS	5.38	8.40	8.88	0.00	-
YoY %	-35.95%	-5.41%	0.00%	-	-
Horiz. %	60.59%	94.59%	100.00%	-	-
EY	18.57	11.90	11.26	0.00	-
YoY %	56.05%	5.68%	0.00%	-	-
Horiz. %	164.92%	105.68%	100.00%	-	-
DY	3.53	4.21	0.00	0.00	-
YoY %	-16.15%	0.00%	0.00%	-	-
Horiz. %	83.85%	100.00%	-	-	-
P/NAPS	0.89	1.19	1.34	0.00	-
YoY %	-25.21%	-11.19%	0.00%	-	-
Horiz. %	66.42%	88.81%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos