[MIKROMB] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 2.56%
YoY- -13.35%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 16,727 14,350 14,048 12,352 11,730 11,505 11,748 26.58%
PBT 4,653 3,390 3,652 3,644 3,427 3,758 4,066 9.41%
Tax -1,336 -676 -660 -840 -693 -1,010 -1,078 15.39%
NP 3,317 2,714 2,992 2,804 2,734 2,748 2,988 7.21%
-
NP to SH 3,317 2,714 2,992 2,804 2,734 2,748 2,988 7.21%
-
Tax Rate 28.71% 19.94% 18.07% 23.05% 20.22% 26.88% 26.51% -
Total Cost 13,410 11,636 11,056 9,548 8,996 8,757 8,760 32.86%
-
Net Worth 20,094 19,162 19,531 20,063 19,437 19,615 19,144 3.28%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 961 1,277 1,914 - 875 - - -
Div Payout % 28.99% 47.06% 64.00% - 32.02% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 20,094 19,162 19,531 20,063 19,437 19,615 19,144 3.28%
NOSH 120,181 119,764 119,680 120,862 119,912 119,825 120,483 -0.16%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 19.83% 18.92% 21.30% 22.70% 23.31% 23.88% 25.43% -
ROE 16.51% 14.17% 15.32% 13.98% 14.07% 14.01% 15.61% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.92 11.98 11.74 10.22 9.78 9.60 9.75 26.81%
EPS 2.76 2.27 2.50 2.32 2.28 2.29 2.48 7.39%
DPS 0.80 1.07 1.60 0.00 0.73 0.00 0.00 -
NAPS 0.1672 0.16 0.1632 0.166 0.1621 0.1637 0.1589 3.45%
Adjusted Per Share Value based on latest NOSH - 120,862
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.38 1.19 1.16 1.02 0.97 0.95 0.97 26.52%
EPS 0.27 0.22 0.25 0.23 0.23 0.23 0.25 5.26%
DPS 0.08 0.11 0.16 0.00 0.07 0.00 0.00 -
NAPS 0.0166 0.0159 0.0162 0.0166 0.0161 0.0162 0.0158 3.35%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.19 0.19 0.19 0.19 0.20 0.22 0.23 -
P/RPS 1.37 1.59 1.62 1.86 2.04 2.29 2.36 -30.43%
P/EPS 6.88 8.38 7.60 8.19 8.77 9.59 9.27 -18.04%
EY 14.53 11.93 13.16 12.21 11.40 10.42 10.78 22.04%
DY 4.21 5.61 8.42 0.00 3.65 0.00 0.00 -
P/NAPS 1.14 1.19 1.16 1.14 1.23 1.34 1.45 -14.82%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 29/05/08 27/02/08 28/11/07 28/08/07 11/05/07 14/02/07 -
Price 0.17 0.19 0.18 0.20 0.18 0.22 0.23 -
P/RPS 1.22 1.59 1.53 1.96 1.84 2.29 2.36 -35.61%
P/EPS 6.16 8.38 7.20 8.62 7.89 9.59 9.27 -23.86%
EY 16.24 11.93 13.89 11.60 12.67 10.42 10.78 31.44%
DY 4.71 5.61 8.89 0.00 4.06 0.00 0.00 -
P/NAPS 1.02 1.19 1.10 1.20 1.11 1.34 1.45 -20.92%

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