[MIKROMB] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 91.89%
YoY- 69.18%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 5,501 5,030 5,248 4,451 4,219 3,231 3,902 25.80%
PBT 1,044 800 1,585 1,511 990 759 1,412 -18.27%
Tax -354 -252 -420 -210 -312 -123 -309 9.51%
NP 690 548 1,165 1,301 678 636 1,103 -26.91%
-
NP to SH 690 548 1,165 1,301 678 636 1,103 -26.91%
-
Tax Rate 33.91% 31.50% 26.50% 13.90% 31.52% 16.21% 21.88% -
Total Cost 4,811 4,482 4,083 3,150 3,541 2,595 2,799 43.63%
-
Net Worth 23,390 23,210 23,943 22,654 23,766 22,860 22,899 1.42%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,724 1,767 1,738 1,734 - - 719 79.43%
Div Payout % 250.00% 322.58% 149.25% 133.33% - - 65.22% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 23,390 23,210 23,943 22,654 23,766 22,860 22,899 1.42%
NOSH 172,499 176,774 173,880 173,466 121,071 120,000 119,891 27.53%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.54% 10.89% 22.20% 29.23% 16.07% 19.68% 28.27% -
ROE 2.95% 2.36% 4.87% 5.74% 2.85% 2.78% 4.82% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.19 2.85 3.02 2.57 3.48 2.69 3.25 -1.23%
EPS 0.40 0.31 0.67 0.75 0.56 0.53 0.92 -42.69%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.60 40.70%
NAPS 0.1356 0.1313 0.1377 0.1306 0.1963 0.1905 0.191 -20.46%
Adjusted Per Share Value based on latest NOSH - 173,466
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.46 0.42 0.43 0.37 0.35 0.27 0.32 27.45%
EPS 0.06 0.05 0.10 0.11 0.06 0.05 0.09 -23.74%
DPS 0.14 0.15 0.14 0.14 0.00 0.00 0.06 76.19%
NAPS 0.0194 0.0192 0.0198 0.0187 0.0197 0.0189 0.019 1.40%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.19 0.19 0.20 0.19 0.18 0.14 0.15 -
P/RPS 5.96 6.68 6.63 7.40 5.17 5.20 4.61 18.73%
P/EPS 47.50 61.29 29.85 25.33 32.14 26.42 16.30 104.41%
EY 2.11 1.63 3.35 3.95 3.11 3.79 6.13 -50.98%
DY 5.26 5.26 5.00 5.26 0.00 0.00 4.00 20.08%
P/NAPS 1.40 1.45 1.45 1.45 0.92 0.73 0.79 46.59%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 12/05/10 10/02/10 26/11/09 21/08/09 26/05/09 19/02/09 -
Price 0.20 0.20 0.19 0.19 0.25 0.17 0.15 -
P/RPS 6.27 7.03 6.30 7.40 7.17 6.31 4.61 22.82%
P/EPS 50.00 64.52 28.36 25.33 44.64 32.08 16.30 111.55%
EY 2.00 1.55 3.53 3.95 2.24 3.12 6.13 -52.70%
DY 5.00 5.00 5.26 5.26 0.00 0.00 4.00 16.08%
P/NAPS 1.47 1.52 1.38 1.45 1.27 0.89 0.79 51.45%

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