[MIKROMB] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 4.16%
YoY- -13.35%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 5,964 3,739 3,936 3,088 3,101 2,755 2,966 59.37%
PBT 2,110 717 915 911 609 785 966 68.42%
Tax -829 -178 -119 -210 64 -217 -282 105.34%
NP 1,281 539 796 701 673 568 684 51.99%
-
NP to SH 1,281 539 796 701 673 568 684 51.99%
-
Tax Rate 39.29% 24.83% 13.01% 23.05% -10.51% 27.64% 29.19% -
Total Cost 4,683 3,200 3,140 2,387 2,428 2,187 2,282 61.55%
-
Net Worth 20,017 19,164 19,682 20,063 19,480 19,783 19,067 3.29%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 964 - - - - -
Div Payout % - - 121.21% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 20,017 19,164 19,682 20,063 19,480 19,783 19,067 3.29%
NOSH 119,719 119,777 120,606 120,862 120,178 120,851 120,000 -0.15%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 21.48% 14.42% 20.22% 22.70% 21.70% 20.62% 23.06% -
ROE 6.40% 2.81% 4.04% 3.49% 3.45% 2.87% 3.59% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.98 3.12 3.26 2.55 2.58 2.28 2.47 59.66%
EPS 1.07 0.45 0.66 0.58 0.56 0.47 0.57 52.23%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 0.00 -
NAPS 0.1672 0.16 0.1632 0.166 0.1621 0.1637 0.1589 3.45%
Adjusted Per Share Value based on latest NOSH - 120,862
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.56 0.35 0.37 0.29 0.29 0.26 0.28 58.80%
EPS 0.12 0.05 0.07 0.07 0.06 0.05 0.06 58.80%
DPS 0.00 0.00 0.09 0.00 0.00 0.00 0.00 -
NAPS 0.0186 0.0179 0.0183 0.0187 0.0181 0.0184 0.0178 2.97%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.19 0.19 0.19 0.19 0.20 0.22 0.23 -
P/RPS 3.81 6.09 5.82 7.44 7.75 9.65 9.31 -44.90%
P/EPS 17.76 42.22 28.79 32.76 35.71 46.81 40.35 -42.16%
EY 5.63 2.37 3.47 3.05 2.80 2.14 2.48 72.81%
DY 0.00 0.00 4.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.19 1.16 1.14 1.23 1.34 1.45 -14.82%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 29/05/08 27/02/08 28/11/07 28/08/07 11/05/07 14/02/07 -
Price 0.17 0.19 0.18 0.20 0.18 0.22 0.23 -
P/RPS 3.41 6.09 5.52 7.83 6.98 9.65 9.31 -48.83%
P/EPS 15.89 42.22 27.27 34.48 32.14 46.81 40.35 -46.30%
EY 6.29 2.37 3.67 2.90 3.11 2.14 2.48 86.08%
DY 0.00 0.00 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.19 1.10 1.20 1.11 1.34 1.45 -20.92%

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