[MIKROMB] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
11-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -2.51%
YoY- 53.59%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 12,880 11,910 11,730 12,258 12,035 11,562 10,972 11.24%
PBT 3,220 3,271 3,427 4,222 4,323 4,271 4,011 -13.58%
Tax -482 -645 -693 -1,227 -1,251 -1,183 -1,127 -43.14%
NP 2,738 2,626 2,734 2,995 3,072 3,088 2,884 -3.39%
-
NP to SH 2,738 2,626 2,734 2,995 3,072 3,088 2,884 -3.39%
-
Tax Rate 14.97% 19.72% 20.22% 29.06% 28.94% 27.70% 28.10% -
Total Cost 10,142 9,284 8,996 9,263 8,963 8,474 8,088 16.23%
-
Net Worth 19,682 20,063 19,480 19,783 19,067 19,186 18,286 5.01%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 964 - - - - - - -
Div Payout % 35.24% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 19,682 20,063 19,480 19,783 19,067 19,186 18,286 5.01%
NOSH 120,606 120,862 120,178 120,851 120,000 120,746 120,224 0.21%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 21.26% 22.05% 23.31% 24.43% 25.53% 26.71% 26.29% -
ROE 13.91% 13.09% 14.03% 15.14% 16.11% 16.09% 15.77% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.68 9.85 9.76 10.14 10.03 9.58 9.13 10.98%
EPS 2.27 2.17 2.27 2.48 2.56 2.56 2.40 -3.63%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1632 0.166 0.1621 0.1637 0.1589 0.1589 0.1521 4.79%
Adjusted Per Share Value based on latest NOSH - 120,851
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.07 0.99 0.97 1.01 1.00 0.96 0.91 11.36%
EPS 0.23 0.22 0.23 0.25 0.25 0.26 0.24 -2.78%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0163 0.0166 0.0161 0.0164 0.0158 0.0159 0.0151 5.21%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.19 0.19 0.20 0.22 0.23 0.21 0.19 -
P/RPS 1.78 1.93 2.05 2.17 2.29 2.19 2.08 -9.83%
P/EPS 8.37 8.74 8.79 8.88 8.98 8.21 7.92 3.74%
EY 11.95 11.44 11.37 11.26 11.13 12.18 12.63 -3.61%
DY 4.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.14 1.23 1.34 1.45 1.32 1.25 -4.84%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 28/11/07 28/08/07 11/05/07 14/02/07 17/11/06 22/08/06 -
Price 0.18 0.20 0.18 0.22 0.23 0.24 0.19 -
P/RPS 1.69 2.03 1.84 2.17 2.29 2.51 2.08 -12.89%
P/EPS 7.93 9.21 7.91 8.88 8.98 9.38 7.92 0.08%
EY 12.61 10.86 12.64 11.26 11.13 10.66 12.63 -0.10%
DY 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.20 1.11 1.34 1.45 1.51 1.25 -8.14%

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