[MIKROMB] QoQ TTM 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- -3.95%
YoY- -14.96%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 16,727 13,864 12,880 11,910 11,730 12,258 12,035 24.56%
PBT 4,653 3,152 3,220 3,271 3,427 4,222 4,323 5.03%
Tax -1,336 -443 -482 -645 -693 -1,227 -1,251 4.48%
NP 3,317 2,709 2,738 2,626 2,734 2,995 3,072 5.25%
-
NP to SH 3,317 2,709 2,738 2,626 2,734 2,995 3,072 5.25%
-
Tax Rate 28.71% 14.05% 14.97% 19.72% 20.22% 29.06% 28.94% -
Total Cost 13,410 11,155 10,142 9,284 8,996 9,263 8,963 30.84%
-
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 964 964 964 - - - - -
Div Payout % 29.09% 35.62% 35.24% - - - - -
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 19.83% 19.54% 21.26% 22.05% 23.31% 24.43% 25.53% -
ROE 16.57% 14.14% 13.91% 13.09% 14.03% 15.14% 16.11% -
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 13.97 11.57 10.68 9.85 9.76 10.14 10.03 24.74%
EPS 2.77 2.26 2.27 2.17 2.27 2.48 2.56 5.40%
DPS 0.80 0.80 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 1.38 1.15 1.07 0.99 0.97 1.01 1.00 23.97%
EPS 0.27 0.22 0.23 0.22 0.23 0.25 0.25 5.26%
DPS 0.08 0.08 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.0166 0.0159 0.0163 0.0166 0.0161 0.0164 0.0158 3.35%
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 1.36 1.64 1.78 1.93 2.05 2.17 2.29 -29.36%
P/EPS 6.86 8.40 8.37 8.74 8.79 8.88 8.98 -16.44%
EY 14.58 11.90 11.95 11.44 11.37 11.26 11.13 19.74%
DY 4.21 4.21 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 1.22 1.64 1.69 2.03 1.84 2.17 2.29 -34.30%
P/EPS 6.14 8.40 7.93 9.21 7.91 8.88 8.98 -22.40%
EY 16.30 11.90 12.61 10.86 12.64 11.26 11.13 28.99%
DY 4.71 4.21 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