[MIKROMB] YoY Annualized Quarter Result on 30-Jun-2006 [#4]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	15,259	16,727	11,730	10,972	8,221	16.70%
YoY %	-8.78%	42.60%	6.91%	33.46%	-	-
Horiz. %	185.61%	203.47%	142.68%	133.46%	100.00%	-
PBT	4,271	4,653	3,427	4,148	2,926	9.90%
YoY %	-8.21%	35.77%	-17.38%	41.76%	-	-
Horiz. %	145.97%	159.02%	117.12%	141.76%	100.00%	-
Tax	-1,085	-1,336	-693	-1,127	-756	9.44%
YoY %	18.79%	-92.78%	38.51%	-49.07%	-	-
Horiz. %	143.52%	176.72%	91.67%	149.07%	100.00%	-
NP	3,186	3,317	2,734	3,021	2,170	10.06%
YoY %	-3.95%	21.32%	-9.50%	39.22%	-	-
Horiz. %	146.82%	152.86%	125.99%	139.22%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	3,186	3,317	2,734	3,021	2,170	10.06%
YoY %	-3.95%	21.32%	-9.50%	39.22%	-	-
Horiz. %	146.82%	152.86%	125.99%	139.22%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	25.40%	28.71%	20.22%	27.17%	25.84%	-
YoY %	-11.53%	41.99%	-25.58%	5.15%	-	-
Horiz. %	98.30%	111.11%	78.25%	105.15%	100.00%	-
Total Cost	12,073	13,410	8,996	7,951	6,051	18.83%
YoY %	-9.97%	49.07%	13.14%	31.40%	-	-
Horiz. %	199.52%	221.62%	148.67%	131.40%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	23,511	20,094	19,437	13,634	707	139.99%
YoY %	17.01%	3.38%	42.56%	1,828.43%	-	-
Horiz. %	3,325.46%	2,842.15%	2,749.22%	1,928.43%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	718	961	875	-	-	-
YoY %	-25.29%	9.83%	0.00%	-	-	-
Horiz. %	82.06%	109.83%	100.00%	-	-	-
Div Payout %	22.56%	28.99%	32.02%	-	-	-
YoY %	-22.18%	-9.46%	0.00%	-	-	-
Horiz. %	70.46%	90.54%	100.00%	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	23,511	20,094	19,437	13,634	707	139.99%
YoY %	17.01%	3.38%	42.56%	1,828.43%	-	-
Horiz. %	3,325.46%	2,842.15%	2,749.22%	1,928.43%	100.00%	-
NOSH	119,774	120,181	119,912	89,643	3,000	151.20%
YoY %	-0.34%	0.22%	33.77%	2,888.10%	-	-
Horiz. %	3,992.47%	4,006.03%	3,997.07%	2,988.10%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	20.88%	19.83%	23.31%	27.53%	26.40%	-
YoY %	5.30%	-14.93%	-15.33%	4.28%	-	-
Horiz. %	79.09%	75.11%	88.30%	104.28%	100.00%	-
ROE	13.55%	16.51%	14.07%	22.16%	306.74%	-
YoY %	-17.93%	17.34%	-36.51%	-92.78%	-	-
Horiz. %	4.42%	5.38%	4.59%	7.22%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	12.74	13.92	9.78	12.24	274.02	-53.54%
YoY %	-8.48%	42.33%	-20.10%	-95.53%	-	-
Horiz. %	4.65%	5.08%	3.57%	4.47%	100.00%	-
EPS	2.66	2.76	2.28	3.37	72.33	-56.18%
YoY %	-3.62%	21.05%	-32.34%	-95.34%	-	-
Horiz. %	3.68%	3.82%	3.15%	4.66%	100.00%	-
DPS	0.60	0.80	0.73	0.00	0.00	-
YoY %	-25.00%	9.59%	0.00%	0.00%	-	-
Horiz. %	82.19%	109.59%	100.00%	-	-	-
NAPS	0.1963	0.1672	0.1621	0.1521	0.2358	-4.47%
YoY %	17.40%	3.15%	6.57%	-35.50%	-	-
Horiz. %	83.25%	70.91%	68.74%	64.50%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 120,224
RPS	1.26	1.38	0.97	0.91	0.68	16.65%
YoY %	-8.70%	42.27%	6.59%	33.82%	-	-
Horiz. %	185.29%	202.94%	142.65%	133.82%	100.00%	-
EPS	0.26	0.27	0.23	0.25	0.18	9.62%
YoY %	-3.70%	17.39%	-8.00%	38.89%	-	-
Horiz. %	144.44%	150.00%	127.78%	138.89%	100.00%	-
DPS	0.06	0.08	0.07	0.00	0.00	-
YoY %	-25.00%	14.29%	0.00%	0.00%	-	-
Horiz. %	85.71%	114.29%	100.00%	-	-	-
NAPS	0.0195	0.0166	0.0161	0.0113	0.0006	138.62%
YoY %	17.47%	3.11%	42.48%	1,783.33%	-	-
Horiz. %	3,250.00%	2,766.67%	2,683.33%	1,883.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	-	-
Price	0.18	0.19	0.20	0.19	0.00	-
P/RPS	1.41	1.37	2.04	1.55	0.00	-
YoY %	2.92%	-32.84%	31.61%	0.00%	-	-
Horiz. %	90.97%	88.39%	131.61%	100.00%	-	-
P/EPS	6.77	6.88	8.77	5.64	0.00	-
YoY %	-1.60%	-21.55%	55.50%	0.00%	-	-
Horiz. %	120.04%	121.99%	155.50%	100.00%	-	-
EY	14.78	14.53	11.40	17.74	0.00	-
YoY %	1.72%	27.46%	-35.74%	0.00%	-	-
Horiz. %	83.31%	81.91%	64.26%	100.00%	-	-
DY	3.33	4.21	3.65	0.00	0.00	-
YoY %	-20.90%	15.34%	0.00%	0.00%	-	-
Horiz. %	91.23%	115.34%	100.00%	-	-	-
P/NAPS	0.92	1.14	1.23	1.25	0.00	-
YoY %	-19.30%	-7.32%	-1.60%	0.00%	-	-
Horiz. %	73.60%	91.20%	98.40%	100.00%	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	21/08/09	26/08/08	28/08/07	22/08/06	-	-
Price	0.25	0.17	0.18	0.19	0.00	-
P/RPS	1.96	1.22	1.84	1.55	0.00	-
YoY %	60.66%	-33.70%	18.71%	0.00%	-	-
Horiz. %	126.45%	78.71%	118.71%	100.00%	-	-
P/EPS	9.40	6.16	7.89	5.64	0.00	-
YoY %	52.60%	-21.93%	39.89%	0.00%	-	-
Horiz. %	166.67%	109.22%	139.89%	100.00%	-	-
EY	10.64	16.24	12.67	17.74	0.00	-
YoY %	-34.48%	28.18%	-28.58%	0.00%	-	-
Horiz. %	59.98%	91.54%	71.42%	100.00%	-	-
DY	2.40	4.71	4.06	0.00	0.00	-
YoY %	-49.04%	16.01%	0.00%	0.00%	-	-
Horiz. %	59.11%	116.01%	100.00%	-	-	-
P/NAPS	1.27	1.02	1.11	1.25	0.00	-
YoY %	24.51%	-8.11%	-11.20%	0.00%	-	-
Horiz. %	101.60%	81.60%	88.80%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos