[MIKROMB] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -18.52%
YoY- 20.18%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 24,142 22,704 20,230 19,638 19,398 17,804 15,259 35.66%
PBT 6,520 6,632 4,941 5,196 6,194 6,044 4,271 32.47%
Tax -1,958 -1,888 -1,237 -1,177 -1,262 -840 -1,085 48.06%
NP 4,562 4,744 3,704 4,018 4,932 5,204 3,186 26.95%
-
NP to SH 4,562 4,744 3,704 4,018 4,932 5,204 3,186 26.95%
-
Tax Rate 30.03% 28.47% 25.04% 22.65% 20.37% 13.90% 25.40% -
Total Cost 19,580 17,960 16,526 15,620 14,466 12,600 12,073 37.91%
-
Net Worth 24,237 24,871 23,691 22,875 24,082 22,654 23,511 2.04%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,611 - 5,241 4,645 3,497 6,938 718 135.92%
Div Payout % 57.25% - 141.51% 115.61% 70.92% 133.33% 22.56% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 24,237 24,871 23,691 22,875 24,082 22,654 23,511 2.04%
NOSH 174,122 174,411 172,499 176,774 173,880 173,466 119,774 28.24%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 18.90% 20.89% 18.31% 20.46% 25.43% 29.23% 20.88% -
ROE 18.82% 19.07% 15.63% 17.57% 20.48% 22.97% 13.55% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 13.86 13.02 11.58 11.27 11.09 10.26 12.74 5.76%
EPS 2.62 2.72 2.12 2.31 2.82 3.00 2.66 -1.00%
DPS 1.50 0.00 3.00 2.67 2.00 4.00 0.60 83.89%
NAPS 0.1392 0.1426 0.1356 0.1313 0.1377 0.1306 0.1963 -20.42%
Adjusted Per Share Value based on latest NOSH - 176,774
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.00 1.88 1.67 1.63 1.61 1.47 1.26 35.95%
EPS 0.38 0.39 0.31 0.33 0.41 0.43 0.26 28.69%
DPS 0.22 0.00 0.43 0.38 0.29 0.57 0.06 137.22%
NAPS 0.0201 0.0206 0.0196 0.0189 0.0199 0.0187 0.0195 2.03%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.19 0.18 0.19 0.19 0.20 0.19 0.18 -
P/RPS 1.37 1.38 1.64 1.69 1.80 1.85 1.41 -1.89%
P/EPS 7.25 6.62 8.96 8.24 7.09 6.33 6.77 4.65%
EY 13.79 15.11 11.16 12.14 14.10 15.79 14.78 -4.50%
DY 7.89 0.00 15.79 14.04 10.00 21.05 3.33 77.44%
P/NAPS 1.36 1.26 1.40 1.45 1.45 1.45 0.92 29.67%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 04/11/10 27/08/10 12/05/10 10/02/10 26/11/09 21/08/09 -
Price 0.265 0.19 0.20 0.20 0.19 0.19 0.25 -
P/RPS 1.91 1.46 1.73 1.77 1.71 1.85 1.96 -1.70%
P/EPS 10.11 6.99 9.43 8.67 6.74 6.33 9.40 4.96%
EY 9.89 14.32 10.60 11.53 14.84 15.79 10.64 -4.74%
DY 5.66 0.00 15.00 13.33 10.53 21.05 2.40 76.89%
P/NAPS 1.90 1.33 1.47 1.52 1.38 1.45 1.27 30.71%

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