[MIKROMB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 143.43%
YoY- 25.13%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 4,451 15,259 11,040 7,809 3,906 16,727 10,763 -44.46%
PBT 1,511 4,271 3,282 2,523 1,111 4,653 2,543 -29.30%
Tax -210 -1,085 -774 -651 -342 -1,336 -507 -44.40%
NP 1,301 3,186 2,508 1,872 769 3,317 2,036 -25.79%
-
NP to SH 1,301 3,186 2,508 1,872 769 3,317 2,036 -25.79%
-
Tax Rate 13.90% 25.40% 23.58% 25.80% 30.78% 28.71% 19.94% -
Total Cost 3,150 12,073 8,532 5,937 3,137 13,410 8,727 -49.27%
-
Net Worth 22,654 23,511 22,860 22,920 23,033 20,094 19,162 11.79%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,734 718 - 720 - 961 958 48.46%
Div Payout % 133.33% 22.56% - 38.46% - 28.99% 47.06% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 22,654 23,511 22,860 22,920 23,033 20,094 19,162 11.79%
NOSH 173,466 119,774 120,000 120,000 120,156 120,181 119,764 27.98%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 29.23% 20.88% 22.72% 23.97% 19.69% 19.83% 18.92% -
ROE 5.74% 13.55% 10.97% 8.17% 3.34% 16.51% 10.63% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.57 12.74 9.20 6.51 3.25 13.92 8.99 -56.57%
EPS 0.75 2.66 2.09 1.56 0.64 2.76 1.70 -42.01%
DPS 1.00 0.60 0.00 0.60 0.00 0.80 0.80 16.02%
NAPS 0.1306 0.1963 0.1905 0.191 0.1917 0.1672 0.16 -12.64%
Adjusted Per Share Value based on latest NOSH - 119,891
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 0.41 1.42 1.03 0.73 0.36 1.56 1.00 -44.78%
EPS 0.12 0.30 0.23 0.17 0.07 0.31 0.19 -26.36%
DPS 0.16 0.07 0.00 0.07 0.00 0.09 0.09 46.70%
NAPS 0.0211 0.0219 0.0213 0.0214 0.0215 0.0187 0.0179 11.57%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.19 0.18 0.14 0.15 0.17 0.19 0.19 -
P/RPS 7.40 1.41 1.52 2.31 5.23 1.37 2.11 130.65%
P/EPS 25.33 6.77 6.70 9.62 26.56 6.88 11.18 72.41%
EY 3.95 14.78 14.93 10.40 3.76 14.53 8.95 -42.00%
DY 5.26 3.33 0.00 4.00 0.00 4.21 4.21 15.98%
P/NAPS 1.45 0.92 0.73 0.79 0.89 1.14 1.19 14.06%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 21/08/09 26/05/09 19/02/09 28/11/08 26/08/08 29/05/08 -
Price 0.19 0.25 0.17 0.15 0.14 0.17 0.19 -
P/RPS 7.40 1.96 1.85 2.31 4.31 1.22 2.11 130.65%
P/EPS 25.33 9.40 8.13 9.62 21.88 6.16 11.18 72.41%
EY 3.95 10.64 12.29 10.40 4.57 16.24 8.95 -42.00%
DY 5.26 2.40 0.00 4.00 0.00 4.71 4.21 15.98%
P/NAPS 1.45 1.27 0.89 0.79 0.73 1.02 1.19 14.06%

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