[MIKROMB] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 6.7%
YoY- 0.13%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 15,624 16,727 14,350 14,048 12,352 11,730 11,505 22.56%
PBT 4,444 4,653 3,390 3,652 3,644 3,427 3,758 11.79%
Tax -1,368 -1,336 -676 -660 -840 -693 -1,010 22.34%
NP 3,076 3,317 2,714 2,992 2,804 2,734 2,748 7.78%
-
NP to SH 3,076 3,317 2,714 2,992 2,804 2,734 2,748 7.78%
-
Tax Rate 30.78% 28.71% 19.94% 18.07% 23.05% 20.22% 26.88% -
Total Cost 12,548 13,410 11,636 11,056 9,548 8,996 8,757 27.01%
-
Net Worth 23,033 20,094 19,162 19,531 20,063 19,437 19,615 11.27%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 961 1,277 1,914 - 875 - -
Div Payout % - 28.99% 47.06% 64.00% - 32.02% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 23,033 20,094 19,162 19,531 20,063 19,437 19,615 11.27%
NOSH 120,156 120,181 119,764 119,680 120,862 119,912 119,825 0.18%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 19.69% 19.83% 18.92% 21.30% 22.70% 23.31% 23.88% -
ROE 13.35% 16.51% 14.17% 15.32% 13.98% 14.07% 14.01% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.00 13.92 11.98 11.74 10.22 9.78 9.60 22.33%
EPS 2.56 2.76 2.27 2.50 2.32 2.28 2.29 7.69%
DPS 0.00 0.80 1.07 1.60 0.00 0.73 0.00 -
NAPS 0.1917 0.1672 0.16 0.1632 0.166 0.1621 0.1637 11.06%
Adjusted Per Share Value based on latest NOSH - 120,606
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.29 1.38 1.19 1.16 1.02 0.97 0.95 22.55%
EPS 0.25 0.27 0.22 0.25 0.23 0.23 0.23 5.70%
DPS 0.00 0.08 0.11 0.16 0.00 0.07 0.00 -
NAPS 0.0191 0.0166 0.0159 0.0162 0.0166 0.0161 0.0162 11.57%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.17 0.19 0.19 0.19 0.19 0.20 0.22 -
P/RPS 1.31 1.37 1.59 1.62 1.86 2.04 2.29 -31.01%
P/EPS 6.64 6.88 8.38 7.60 8.19 8.77 9.59 -21.68%
EY 15.06 14.53 11.93 13.16 12.21 11.40 10.42 27.74%
DY 0.00 4.21 5.61 8.42 0.00 3.65 0.00 -
P/NAPS 0.89 1.14 1.19 1.16 1.14 1.23 1.34 -23.81%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 26/08/08 29/05/08 27/02/08 28/11/07 28/08/07 11/05/07 -
Price 0.14 0.17 0.19 0.18 0.20 0.18 0.22 -
P/RPS 1.08 1.22 1.59 1.53 1.96 1.84 2.29 -39.32%
P/EPS 5.47 6.16 8.38 7.20 8.62 7.89 9.59 -31.15%
EY 18.29 16.24 11.93 13.89 11.60 12.67 10.42 45.36%
DY 0.00 4.71 5.61 8.89 0.00 4.06 0.00 -
P/NAPS 0.73 1.02 1.19 1.10 1.20 1.11 1.34 -33.22%

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