[MIKROMB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -57.39%
YoY- 22.09%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 25,826 18,384 13,593 6,739 23,544 17,593 12,071 66.11%
PBT 6,424 4,987 4,417 2,133 4,685 4,216 3,260 57.24%
Tax -1,606 -1,235 -1,089 -685 -1,287 -1,227 -979 39.13%
NP 4,818 3,752 3,328 1,448 3,398 2,989 2,281 64.69%
-
NP to SH 4,818 3,752 3,328 1,448 3,398 2,989 2,281 64.69%
-
Tax Rate 25.00% 24.76% 24.65% 32.11% 27.47% 29.10% 30.03% -
Total Cost 21,008 14,632 10,265 5,291 20,146 14,604 9,790 66.44%
-
Net Worth 25,773 25,531 25,121 25,975 24,311 23,929 24,237 4.18%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 895 893 894 - 1,313 1,318 1,305 -22.24%
Div Payout % 18.59% 23.81% 26.88% - 38.66% 44.12% 57.25% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 25,773 25,531 25,121 25,975 24,311 23,929 24,237 4.18%
NOSH 179,107 178,666 178,924 176,585 175,154 175,823 174,122 1.90%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 18.66% 20.41% 24.48% 21.49% 14.43% 16.99% 18.90% -
ROE 18.69% 14.70% 13.25% 5.57% 13.98% 12.49% 9.41% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.42 10.29 7.60 3.82 13.44 10.01 6.93 63.06%
EPS 2.69 2.10 1.86 0.82 1.94 1.70 1.31 61.62%
DPS 0.50 0.50 0.50 0.00 0.75 0.75 0.75 -23.70%
NAPS 0.1439 0.1429 0.1404 0.1471 0.1388 0.1361 0.1392 2.24%
Adjusted Per Share Value based on latest NOSH - 176,585
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.14 1.52 1.12 0.56 1.95 1.46 1.00 66.14%
EPS 0.40 0.31 0.28 0.12 0.28 0.25 0.19 64.33%
DPS 0.07 0.07 0.07 0.00 0.11 0.11 0.11 -26.03%
NAPS 0.0213 0.0211 0.0208 0.0215 0.0201 0.0198 0.0201 3.94%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.19 0.21 0.19 0.17 0.23 0.22 0.19 -
P/RPS 1.32 2.04 2.50 4.45 1.71 2.20 2.74 -38.57%
P/EPS 7.06 10.00 10.22 20.73 11.86 12.94 14.50 -38.13%
EY 14.16 10.00 9.79 4.82 8.43 7.73 6.89 61.71%
DY 2.63 2.38 2.63 0.00 3.26 3.41 3.95 -23.76%
P/NAPS 1.32 1.47 1.35 1.16 1.66 1.62 1.36 -1.97%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 18/11/11 26/08/11 24/05/11 24/02/11 -
Price 0.19 0.22 0.20 0.20 0.19 0.22 0.265 -
P/RPS 1.32 2.14 2.63 5.24 1.41 2.20 3.82 -50.78%
P/EPS 7.06 10.48 10.75 24.39 9.79 12.94 20.23 -50.46%
EY 14.16 9.55 9.30 4.10 10.21 7.73 4.94 101.91%
DY 2.63 2.27 2.50 0.00 3.95 3.41 2.83 -4.77%
P/NAPS 1.32 1.54 1.42 1.36 1.37 1.62 1.90 -21.57%

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