[MIKROMB] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -1.06%
YoY- -9.55%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 17,511 17,545 16,727 13,864 12,880 11,910 11,730 30.46%
PBT 5,350 4,853 4,653 3,152 3,220 3,271 3,427 34.39%
Tax -1,658 -1,468 -1,336 -443 -482 -645 -693 78.41%
NP 3,692 3,385 3,317 2,709 2,738 2,626 2,734 22.06%
-
NP to SH 3,692 3,385 3,317 2,709 2,738 2,626 2,734 22.06%
-
Tax Rate 30.99% 30.25% 28.71% 14.05% 14.97% 19.72% 20.22% -
Total Cost 13,819 14,160 13,410 11,155 10,142 9,284 8,996 32.95%
-
Net Worth 22,899 23,033 20,017 19,164 19,682 20,063 19,480 11.32%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 719 964 964 964 964 - - -
Div Payout % 19.48% 28.50% 29.09% 35.62% 35.24% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 22,899 23,033 20,017 19,164 19,682 20,063 19,480 11.32%
NOSH 119,891 120,156 119,719 119,777 120,606 120,862 120,178 -0.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 21.08% 19.29% 19.83% 19.54% 21.26% 22.05% 23.31% -
ROE 16.12% 14.70% 16.57% 14.14% 13.91% 13.09% 14.03% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 14.61 14.60 13.97 11.57 10.68 9.85 9.76 30.69%
EPS 3.08 2.82 2.77 2.26 2.27 2.17 2.27 22.44%
DPS 0.60 0.80 0.80 0.80 0.80 0.00 0.00 -
NAPS 0.191 0.1917 0.1672 0.16 0.1632 0.166 0.1621 11.50%
Adjusted Per Share Value based on latest NOSH - 119,777
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.63 1.63 1.56 1.29 1.20 1.11 1.09 30.61%
EPS 0.34 0.32 0.31 0.25 0.26 0.24 0.25 22.63%
DPS 0.07 0.09 0.09 0.09 0.09 0.00 0.00 -
NAPS 0.0213 0.0215 0.0186 0.0179 0.0183 0.0187 0.0181 11.40%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.15 0.17 0.19 0.19 0.19 0.19 0.20 -
P/RPS 1.03 1.16 1.36 1.64 1.78 1.93 2.05 -36.66%
P/EPS 4.87 6.03 6.86 8.40 8.37 8.74 8.79 -32.42%
EY 20.53 16.57 14.58 11.90 11.95 11.44 11.37 48.01%
DY 4.00 4.71 4.21 4.21 4.21 0.00 0.00 -
P/NAPS 0.79 0.89 1.14 1.19 1.16 1.14 1.23 -25.45%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 28/11/08 26/08/08 29/05/08 27/02/08 28/11/07 28/08/07 -
Price 0.15 0.14 0.17 0.19 0.18 0.20 0.18 -
P/RPS 1.03 0.96 1.22 1.64 1.69 2.03 1.84 -31.95%
P/EPS 4.87 4.97 6.14 8.40 7.93 9.21 7.91 -27.52%
EY 20.53 20.12 16.30 11.90 12.61 10.86 12.64 37.97%
DY 4.00 5.71 4.71 4.21 4.44 0.00 0.00 -
P/NAPS 0.79 0.73 1.02 1.19 1.10 1.20 1.11 -20.20%

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