[MIKROMB] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 27.03%
YoY- -3.95%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 14,729 9,699 4,451 15,259 11,040 7,809 3,906 142.46%
PBT 3,897 3,097 1,511 4,271 3,282 2,523 1,111 131.03%
Tax -883 -631 -210 -1,085 -774 -651 -342 88.31%
NP 3,014 2,466 1,301 3,186 2,508 1,872 769 148.79%
-
NP to SH 3,014 2,466 1,301 3,186 2,508 1,872 769 148.79%
-
Tax Rate 22.66% 20.37% 13.90% 25.40% 23.58% 25.80% 30.78% -
Total Cost 11,715 7,233 3,150 12,073 8,532 5,937 3,137 140.89%
-
Net Worth 22,875 24,082 22,654 23,511 22,860 22,920 23,033 -0.45%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,484 1,748 1,734 718 - 720 - -
Div Payout % 115.61% 70.92% 133.33% 22.56% - 38.46% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 22,875 24,082 22,654 23,511 22,860 22,920 23,033 -0.45%
NOSH 176,774 173,880 173,466 119,774 120,000 120,000 120,156 29.38%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 20.46% 25.43% 29.23% 20.88% 22.72% 23.97% 19.69% -
ROE 13.18% 10.24% 5.74% 13.55% 10.97% 8.17% 3.34% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 8.45 5.55 2.57 12.74 9.20 6.51 3.25 89.19%
EPS 1.73 1.41 0.75 2.66 2.09 1.56 0.64 94.16%
DPS 2.00 1.00 1.00 0.60 0.00 0.60 0.00 -
NAPS 0.1313 0.1377 0.1306 0.1963 0.1905 0.191 0.1917 -22.31%
Adjusted Per Share Value based on latest NOSH - 121,071
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.22 0.80 0.37 1.26 0.91 0.65 0.32 144.24%
EPS 0.25 0.20 0.11 0.26 0.21 0.15 0.06 159.16%
DPS 0.29 0.14 0.14 0.06 0.00 0.06 0.00 -
NAPS 0.0189 0.0199 0.0187 0.0195 0.0189 0.019 0.0191 -0.69%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.19 0.20 0.19 0.18 0.14 0.15 0.17 -
P/RPS 2.25 3.61 7.40 1.41 1.52 2.31 5.23 -43.04%
P/EPS 10.98 14.18 25.33 6.77 6.70 9.62 26.56 -44.53%
EY 9.11 7.05 3.95 14.78 14.93 10.40 3.76 80.49%
DY 10.53 5.00 5.26 3.33 0.00 4.00 0.00 -
P/NAPS 1.45 1.45 1.45 0.92 0.73 0.79 0.89 38.49%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 12/05/10 10/02/10 26/11/09 21/08/09 26/05/09 19/02/09 28/11/08 -
Price 0.20 0.19 0.19 0.25 0.17 0.15 0.14 -
P/RPS 2.37 3.43 7.40 1.96 1.85 2.31 4.31 -32.90%
P/EPS 11.56 13.48 25.33 9.40 8.13 9.62 21.88 -34.67%
EY 8.65 7.42 3.95 10.64 12.29 10.40 4.57 53.07%
DY 10.00 5.26 5.26 2.40 0.00 4.00 0.00 -
P/NAPS 1.52 1.38 1.45 1.27 0.89 0.79 0.73 63.13%

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