[MIKROMB] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -3.69%
YoY- 41.79%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 28,204 28,162 28,332 25,826 24,512 27,186 26,956 3.06%
PBT 7,053 7,882 8,860 6,424 6,649 8,834 8,532 -11.90%
Tax -1,250 -1,666 -2,444 -1,606 -1,646 -2,178 -2,740 -40.71%
NP 5,802 6,216 6,416 4,818 5,002 6,656 5,792 0.11%
-
NP to SH 5,805 6,200 6,416 4,818 5,002 6,656 5,792 0.14%
-
Tax Rate 17.72% 21.14% 27.58% 25.00% 24.76% 24.65% 32.11% -
Total Cost 22,401 21,946 21,916 21,008 19,509 20,530 21,164 3.85%
-
Net Worth 28,534 27,147 27,268 25,773 25,531 25,121 25,975 6.45%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 3,598 3,583 - 895 1,191 1,789 - -
Div Payout % 61.98% 57.80% - 18.59% 23.81% 26.88% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 28,534 27,147 27,268 25,773 25,531 25,121 25,975 6.45%
NOSH 179,917 179,190 178,222 179,107 178,666 178,924 176,585 1.25%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 20.57% 22.07% 22.65% 18.66% 20.41% 24.48% 21.49% -
ROE 20.34% 22.84% 23.53% 18.69% 19.59% 26.50% 22.30% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.68 15.72 15.90 14.42 13.72 15.19 15.27 1.78%
EPS 3.23 3.46 3.60 2.69 2.80 3.72 3.28 -1.01%
DPS 2.00 2.00 0.00 0.50 0.67 1.00 0.00 -
NAPS 0.1586 0.1515 0.153 0.1439 0.1429 0.1404 0.1471 5.14%
Adjusted Per Share Value based on latest NOSH - 177,666
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.63 2.62 2.64 2.41 2.28 2.53 2.51 3.15%
EPS 0.54 0.58 0.60 0.45 0.47 0.62 0.54 0.00%
DPS 0.34 0.33 0.00 0.08 0.11 0.17 0.00 -
NAPS 0.0266 0.0253 0.0254 0.024 0.0238 0.0234 0.0242 6.50%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.20 0.20 0.20 0.19 0.21 0.19 0.17 -
P/RPS 1.28 1.27 1.26 1.32 1.53 1.25 1.11 9.95%
P/EPS 6.20 5.78 5.56 7.06 7.50 5.11 5.18 12.71%
EY 16.13 17.30 18.00 14.16 13.33 19.58 19.29 -11.23%
DY 10.00 10.00 0.00 2.63 3.17 5.26 0.00 -
P/NAPS 1.26 1.32 1.31 1.32 1.47 1.35 1.16 5.66%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 28/02/13 28/11/12 30/08/12 31/05/12 29/02/12 18/11/11 -
Price 0.20 0.21 0.23 0.19 0.22 0.20 0.20 -
P/RPS 1.28 1.34 1.45 1.32 1.60 1.32 1.31 -1.53%
P/EPS 6.20 6.07 6.39 7.06 7.86 5.38 6.10 1.08%
EY 16.13 16.48 15.65 14.16 12.73 18.60 16.40 -1.09%
DY 10.00 9.52 0.00 2.63 3.03 5.00 0.00 -
P/NAPS 1.26 1.39 1.50 1.32 1.54 1.42 1.36 -4.95%

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