[MIKROMB] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -3.84%
YoY- -7.5%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 26,956 23,544 23,457 24,142 22,704 20,230 19,638 23.48%
PBT 8,532 4,685 5,621 6,520 6,632 4,941 5,196 39.14%
Tax -2,740 -1,287 -1,636 -1,958 -1,888 -1,237 -1,177 75.56%
NP 5,792 3,398 3,985 4,562 4,744 3,704 4,018 27.57%
-
NP to SH 5,792 3,398 3,985 4,562 4,744 3,704 4,018 27.57%
-
Tax Rate 32.11% 27.47% 29.11% 30.03% 28.47% 25.04% 22.65% -
Total Cost 21,164 20,146 19,472 19,580 17,960 16,526 15,620 22.42%
-
Net Worth 25,975 24,311 23,929 24,237 24,871 23,691 22,875 8.83%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 1,313 1,758 2,611 - 5,241 4,645 -
Div Payout % - 38.66% 44.12% 57.25% - 141.51% 115.61% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 25,975 24,311 23,929 24,237 24,871 23,691 22,875 8.83%
NOSH 176,585 175,154 175,823 174,122 174,411 172,499 176,774 -0.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 21.49% 14.43% 16.99% 18.90% 20.89% 18.31% 20.46% -
ROE 22.30% 13.98% 16.65% 18.82% 19.07% 15.63% 17.57% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 15.27 13.44 13.34 13.86 13.02 11.58 11.27 22.42%
EPS 3.28 1.94 2.27 2.62 2.72 2.12 2.31 26.30%
DPS 0.00 0.75 1.00 1.50 0.00 3.00 2.67 -
NAPS 0.1471 0.1388 0.1361 0.1392 0.1426 0.1356 0.1313 7.86%
Adjusted Per Share Value based on latest NOSH - 173,809
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.51 2.19 2.19 2.25 2.11 1.88 1.83 23.42%
EPS 0.54 0.32 0.37 0.42 0.44 0.35 0.37 28.63%
DPS 0.00 0.12 0.16 0.24 0.00 0.49 0.43 -
NAPS 0.0242 0.0226 0.0223 0.0226 0.0232 0.0221 0.0213 8.87%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.17 0.23 0.22 0.19 0.18 0.19 0.19 -
P/RPS 1.11 1.71 1.65 1.37 1.38 1.64 1.69 -24.42%
P/EPS 5.18 11.86 9.71 7.25 6.62 8.96 8.24 -26.59%
EY 19.29 8.43 10.30 13.79 15.11 11.16 12.14 36.12%
DY 0.00 3.26 4.55 7.89 0.00 15.79 14.04 -
P/NAPS 1.16 1.66 1.62 1.36 1.26 1.40 1.45 -13.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 26/08/11 24/05/11 24/02/11 04/11/10 27/08/10 12/05/10 -
Price 0.20 0.19 0.22 0.265 0.19 0.20 0.20 -
P/RPS 1.31 1.41 1.65 1.91 1.46 1.73 1.77 -18.16%
P/EPS 6.10 9.79 9.71 10.11 6.99 9.43 8.67 -20.87%
EY 16.40 10.21 10.30 9.89 14.32 10.60 11.53 26.44%
DY 0.00 3.95 4.55 5.66 0.00 15.00 13.33 -
P/NAPS 1.36 1.37 1.62 1.90 1.33 1.47 1.52 -7.14%

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