[MIKROMB] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -12.64%
YoY- -0.83%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 27,186 26,956 23,544 23,457 24,142 22,704 20,230 21.71%
PBT 8,834 8,532 4,685 5,621 6,520 6,632 4,941 47.15%
Tax -2,178 -2,740 -1,287 -1,636 -1,958 -1,888 -1,237 45.66%
NP 6,656 5,792 3,398 3,985 4,562 4,744 3,704 47.64%
-
NP to SH 6,656 5,792 3,398 3,985 4,562 4,744 3,704 47.64%
-
Tax Rate 24.65% 32.11% 27.47% 29.11% 30.03% 28.47% 25.04% -
Total Cost 20,530 21,164 20,146 19,472 19,580 17,960 16,526 15.51%
-
Net Worth 25,121 25,975 24,311 23,929 24,237 24,871 23,691 3.97%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,789 - 1,313 1,758 2,611 - 5,241 -51.06%
Div Payout % 26.88% - 38.66% 44.12% 57.25% - 141.51% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 25,121 25,975 24,311 23,929 24,237 24,871 23,691 3.97%
NOSH 178,924 176,585 175,154 175,823 174,122 174,411 172,499 2.46%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 24.48% 21.49% 14.43% 16.99% 18.90% 20.89% 18.31% -
ROE 26.50% 22.30% 13.98% 16.65% 18.82% 19.07% 15.63% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 15.19 15.27 13.44 13.34 13.86 13.02 11.58 19.77%
EPS 3.72 3.28 1.94 2.27 2.62 2.72 2.12 45.33%
DPS 1.00 0.00 0.75 1.00 1.50 0.00 3.00 -51.82%
NAPS 0.1404 0.1471 0.1388 0.1361 0.1392 0.1426 0.1356 2.33%
Adjusted Per Share Value based on latest NOSH - 176,999
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.25 2.23 1.95 1.94 2.00 1.88 1.67 21.91%
EPS 0.55 0.48 0.28 0.33 0.38 0.39 0.31 46.40%
DPS 0.15 0.00 0.11 0.15 0.22 0.00 0.43 -50.35%
NAPS 0.0208 0.0215 0.0201 0.0198 0.0201 0.0206 0.0196 4.02%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.19 0.17 0.23 0.22 0.19 0.18 0.19 -
P/RPS 1.25 1.11 1.71 1.65 1.37 1.38 1.64 -16.51%
P/EPS 5.11 5.18 11.86 9.71 7.25 6.62 8.96 -31.15%
EY 19.58 19.29 8.43 10.30 13.79 15.11 11.16 45.31%
DY 5.26 0.00 3.26 4.55 7.89 0.00 15.79 -51.84%
P/NAPS 1.35 1.16 1.66 1.62 1.36 1.26 1.40 -2.38%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 18/11/11 26/08/11 24/05/11 24/02/11 04/11/10 27/08/10 -
Price 0.20 0.20 0.19 0.22 0.265 0.19 0.20 -
P/RPS 1.32 1.31 1.41 1.65 1.91 1.46 1.73 -16.45%
P/EPS 5.38 6.10 9.79 9.71 10.11 6.99 9.43 -31.14%
EY 18.60 16.40 10.21 10.30 9.89 14.32 10.60 45.33%
DY 5.00 0.00 3.95 4.55 5.66 0.00 15.00 -51.82%
P/NAPS 1.42 1.36 1.37 1.62 1.90 1.33 1.47 -2.27%

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