[MIKROMB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Cumulative Result
Revenue	6,739	23,544	17,593	12,071	5,676	20,230	14,729	-40.59%
YoY %	-71.38%	33.83%	45.75%	112.67%	-71.94%	37.35%	-	-
Horiz. %	45.75%	159.85%	119.44%	81.95%	38.54%	137.35%	100.00%	-
PBT	2,133	4,685	4,216	3,260	1,658	4,941	3,897	-33.06%
YoY %	-54.47%	11.12%	29.33%	96.62%	-66.44%	26.79%	-	-
Horiz. %	54.73%	120.22%	108.19%	83.65%	42.55%	126.79%	100.00%	-
Tax	-685	-1,287	-1,227	-979	-472	-1,237	-883	-15.55%
YoY %	46.78%	-4.89%	-25.33%	-107.42%	61.84%	-40.09%	-	-
Horiz. %	77.58%	145.75%	138.96%	110.87%	53.45%	140.09%	100.00%	-
NP	1,448	3,398	2,989	2,281	1,186	3,704	3,014	-38.63%
YoY %	-57.39%	13.68%	31.04%	92.33%	-67.98%	22.89%	-	-
Horiz. %	48.04%	112.74%	99.17%	75.68%	39.35%	122.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,448	3,398	2,989	2,281	1,186	3,704	3,014	-38.63%
YoY %	-57.39%	13.68%	31.04%	92.33%	-67.98%	22.89%	-	-
Horiz. %	48.04%	112.74%	99.17%	75.68%	39.35%	122.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.11%	27.47%	29.10%	30.03%	28.47%	25.04%	22.66%	-
YoY %	16.89%	-5.60%	-3.10%	5.48%	13.70%	10.50%	-	-
Horiz. %	141.70%	121.23%	128.42%	132.52%	125.64%	110.50%	100.00%	-
Total Cost	5,291	20,146	14,604	9,790	4,490	16,526	11,715	-41.10%
YoY %	-73.74%	37.95%	49.17%	118.04%	-72.83%	41.07%	-	-
Horiz. %	45.16%	171.97%	124.66%	83.57%	38.33%	141.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,975	24,311	23,929	24,237	24,871	23,691	22,875	8.83%
YoY %	6.84%	1.60%	-1.27%	-2.55%	4.98%	3.57%	-	-
Horiz. %	113.55%	106.28%	104.61%	105.95%	108.73%	103.57%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	-	1,313	1,318	1,305	-	5,241	3,484	-
YoY %	-	-0.38%	1.00%	0.00%	-	50.43%	-	-
Horiz. %	-	37.69%	37.83%	37.46%	-	150.43%	100.00%	-
Div Payout %	-	38.66%	44.12%	57.25%	-	141.51%	115.61%	-
YoY %	-	-12.38%	-22.93%	0.00%	-	22.40%	-	-
Horiz. %	-	33.44%	38.16%	49.52%	-	122.40%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	25,975	24,311	23,929	24,237	24,871	23,691	22,875	8.83%
YoY %	6.84%	1.60%	-1.27%	-2.55%	4.98%	3.57%	-	-
Horiz. %	113.55%	106.28%	104.61%	105.95%	108.73%	103.57%	100.00%	-
NOSH	176,585	175,154	175,823	174,122	174,411	172,499	176,774	-0.07%
YoY %	0.82%	-0.38%	0.98%	-0.17%	1.11%	-2.42%	-	-
Horiz. %	99.89%	99.08%	99.46%	98.50%	98.66%	97.58%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	21.49%	14.43%	16.99%	18.90%	20.89%	18.31%	20.46%	-
YoY %	48.93%	-15.07%	-10.11%	-9.53%	14.09%	-10.51%	-	-
Horiz. %	105.03%	70.53%	83.04%	92.38%	102.10%	89.49%	100.00%	-
ROE	5.57%	13.98%	12.49%	9.41%	4.77%	15.63%	13.18%	-
YoY %	-60.16%	11.93%	32.73%	97.27%	-69.48%	18.59%	-	-
Horiz. %	42.26%	106.07%	94.76%	71.40%	36.19%	118.59%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	3.82	13.44	10.01	6.93	3.25	11.58	8.45	-41.06%
YoY %	-71.58%	34.27%	44.44%	113.23%	-71.93%	37.04%	-	-
Horiz. %	45.21%	159.05%	118.46%	82.01%	38.46%	137.04%	100.00%	-
EPS	0.82	1.94	1.70	1.31	0.68	2.12	1.73	-39.18%
YoY %	-57.73%	14.12%	29.77%	92.65%	-67.92%	22.54%	-	-
Horiz. %	47.40%	112.14%	98.27%	75.72%	39.31%	122.54%	100.00%	-
DPS	0.00	0.75	0.75	0.75	0.00	3.00	2.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	50.00%	-	-
Horiz. %	0.00%	37.50%	37.50%	37.50%	0.00%	150.00%	100.00%	-
NAPS	0.1471	0.1388	0.1361	0.1392	0.1426	0.1356	0.1313	7.86%
YoY %	5.98%	1.98%	-2.23%	-2.38%	5.16%	3.27%	-	-
Horiz. %	112.03%	105.71%	103.66%	106.02%	108.61%	103.27%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 173,809
RPS	0.63	2.19	1.64	1.12	0.53	1.88	1.37	-40.39%
YoY %	-71.23%	33.54%	46.43%	111.32%	-71.81%	37.23%	-	-
Horiz. %	45.99%	159.85%	119.71%	81.75%	38.69%	137.23%	100.00%	-
EPS	0.13	0.32	0.28	0.21	0.11	0.35	0.28	-40.01%
YoY %	-59.38%	14.29%	33.33%	90.91%	-68.57%	25.00%	-	-
Horiz. %	46.43%	114.29%	100.00%	75.00%	39.29%	125.00%	100.00%	-
DPS	0.00	0.12	0.12	0.12	0.00	0.49	0.32	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	53.12%	-	-
Horiz. %	0.00%	37.50%	37.50%	37.50%	0.00%	153.12%	100.00%	-
NAPS	0.0242	0.0226	0.0223	0.0226	0.0232	0.0221	0.0213	8.87%
YoY %	7.08%	1.35%	-1.33%	-2.59%	4.98%	3.76%	-	-
Horiz. %	113.62%	106.10%	104.69%	106.10%	108.92%	103.76%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	0.17	0.23	0.22	0.19	0.18	0.19	0.19	-
P/RPS	4.45	1.71	2.20	2.74	5.53	1.64	2.25	57.49%
YoY %	160.23%	-22.27%	-19.71%	-50.45%	237.20%	-27.11%	-	-
Horiz. %	197.78%	76.00%	97.78%	121.78%	245.78%	72.89%	100.00%	-
P/EPS	20.73	11.86	12.94	14.50	26.47	8.96	10.98	52.69%
YoY %	74.79%	-8.35%	-10.76%	-45.22%	195.42%	-18.40%	-	-
Horiz. %	188.80%	108.01%	117.85%	132.06%	241.07%	81.60%	100.00%	-
EY	4.82	8.43	7.73	6.89	3.78	11.16	9.11	-34.55%
YoY %	-42.82%	9.06%	12.19%	82.28%	-66.13%	22.50%	-	-
Horiz. %	52.91%	92.54%	84.85%	75.63%	41.49%	122.50%	100.00%	-
DY	0.00	3.26	3.41	3.95	0.00	15.79	10.53	-
YoY %	0.00%	-4.40%	-13.67%	0.00%	0.00%	49.95%	-	-
Horiz. %	0.00%	30.96%	32.38%	37.51%	0.00%	149.95%	100.00%	-
P/NAPS	1.16	1.66	1.62	1.36	1.26	1.40	1.45	-13.81%
YoY %	-30.12%	2.47%	19.12%	7.94%	-10.00%	-3.45%	-	-
Horiz. %	80.00%	114.48%	111.72%	93.79%	86.90%	96.55%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	18/11/11	26/08/11	24/05/11	24/02/11	04/11/10	27/08/10	12/05/10	-
Price	0.20	0.19	0.22	0.265	0.19	0.20	0.20	-
P/RPS	5.24	1.41	2.20	3.82	5.84	1.73	2.37	69.63%
YoY %	271.63%	-35.91%	-42.41%	-34.59%	237.57%	-27.00%	-	-
Horiz. %	221.10%	59.49%	92.83%	161.18%	246.41%	73.00%	100.00%	-
P/EPS	24.39	9.79	12.94	20.23	27.94	9.43	11.56	64.42%
YoY %	149.13%	-24.34%	-36.04%	-27.59%	196.29%	-18.43%	-	-
Horiz. %	210.99%	84.69%	111.94%	175.00%	241.70%	81.57%	100.00%	-
EY	4.10	10.21	7.73	4.94	3.58	10.60	8.65	-39.18%
YoY %	-59.84%	32.08%	56.48%	37.99%	-66.23%	22.54%	-	-
Horiz. %	47.40%	118.03%	89.36%	57.11%	41.39%	122.54%	100.00%	-
DY	0.00	3.95	3.41	2.83	0.00	15.00	10.00	-
YoY %	0.00%	15.84%	20.49%	0.00%	0.00%	50.00%	-	-
Horiz. %	0.00%	39.50%	34.10%	28.30%	0.00%	150.00%	100.00%	-
P/NAPS	1.36	1.37	1.62	1.90	1.33	1.47	1.52	-7.14%
YoY %	-0.73%	-15.43%	-14.74%	42.86%	-9.52%	-3.29%	-	-
Horiz. %	89.47%	90.13%	106.58%	125.00%	87.50%	96.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos