[MIKROMB] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 63.34%
YoY- 69.18%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 20,230 19,638 19,398 17,804 15,259 14,720 15,618 18.88%
PBT 4,941 5,196 6,194 6,044 4,271 4,376 5,046 -1.39%
Tax -1,237 -1,177 -1,262 -840 -1,085 -1,032 -1,302 -3.36%
NP 3,704 4,018 4,932 5,204 3,186 3,344 3,744 -0.71%
-
NP to SH 3,704 4,018 4,932 5,204 3,186 3,344 3,744 -0.71%
-
Tax Rate 25.04% 22.65% 20.37% 13.90% 25.40% 23.58% 25.80% -
Total Cost 16,526 15,620 14,466 12,600 12,073 11,376 11,874 24.73%
-
Net Worth 23,691 22,875 24,082 22,654 23,511 22,860 22,920 2.23%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 5,241 4,645 3,497 6,938 718 - 1,440 137.17%
Div Payout % 141.51% 115.61% 70.92% 133.33% 22.56% - 38.46% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 23,691 22,875 24,082 22,654 23,511 22,860 22,920 2.23%
NOSH 172,499 176,774 173,880 173,466 119,774 120,000 120,000 27.45%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 18.31% 20.46% 25.43% 29.23% 20.88% 22.72% 23.97% -
ROE 15.63% 17.57% 20.48% 22.97% 13.55% 14.63% 16.34% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.58 11.27 11.09 10.26 12.74 12.27 13.01 -7.48%
EPS 2.12 2.31 2.82 3.00 2.66 2.79 3.12 -22.76%
DPS 3.00 2.67 2.00 4.00 0.60 0.00 1.20 84.51%
NAPS 0.1356 0.1313 0.1377 0.1306 0.1963 0.1905 0.191 -20.46%
Adjusted Per Share Value based on latest NOSH - 173,466
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.67 1.63 1.61 1.47 1.26 1.22 1.29 18.83%
EPS 0.31 0.33 0.41 0.43 0.26 0.28 0.31 0.00%
DPS 0.43 0.38 0.29 0.57 0.06 0.00 0.12 134.71%
NAPS 0.0196 0.0189 0.0199 0.0187 0.0195 0.0189 0.019 2.10%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.19 0.19 0.20 0.19 0.18 0.14 0.15 -
P/RPS 1.64 1.69 1.80 1.85 1.41 1.14 1.15 26.77%
P/EPS 8.96 8.24 7.09 6.33 6.77 5.02 4.81 51.56%
EY 11.16 12.14 14.10 15.79 14.78 19.90 20.80 -34.04%
DY 15.79 14.04 10.00 21.05 3.33 0.00 8.00 57.54%
P/NAPS 1.40 1.45 1.45 1.45 0.92 0.73 0.79 46.59%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 12/05/10 10/02/10 26/11/09 21/08/09 26/05/09 19/02/09 -
Price 0.20 0.20 0.19 0.19 0.25 0.17 0.15 -
P/RPS 1.73 1.77 1.71 1.85 1.96 1.39 1.15 31.38%
P/EPS 9.43 8.67 6.74 6.33 9.40 6.10 4.81 56.83%
EY 10.60 11.53 14.84 15.79 10.64 16.39 20.80 -36.27%
DY 15.00 13.33 10.53 21.05 2.40 0.00 8.00 52.23%
P/NAPS 1.47 1.52 1.38 1.45 1.27 0.89 0.79 51.45%

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