[MIKROMB] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	25,826	23,544	20,230	15,259	16,727	11,730	10,972	15.32%
YoY %	9.69%	16.38%	32.58%	-8.78%	42.60%	6.91%	-	-
Horiz. %	235.38%	214.58%	184.38%	139.07%	152.45%	106.91%	100.00%	-
PBT	6,424	4,685	4,941	4,271	4,653	3,427	4,148	7.55%
YoY %	37.12%	-5.18%	15.69%	-8.21%	35.77%	-17.38%	-	-
Horiz. %	154.87%	112.95%	119.12%	102.97%	112.17%	82.62%	100.00%	-
Tax	-1,606	-1,287	-1,237	-1,085	-1,336	-693	-1,127	6.07%
YoY %	-24.79%	-4.04%	-14.01%	18.79%	-92.78%	38.51%	-	-
Horiz. %	142.50%	114.20%	109.76%	96.27%	118.54%	61.49%	100.00%	-
NP	4,818	3,398	3,704	3,186	3,317	2,734	3,021	8.08%
YoY %	41.79%	-8.26%	16.26%	-3.95%	21.32%	-9.50%	-	-
Horiz. %	159.48%	112.48%	122.61%	105.46%	109.80%	90.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,818	3,398	3,704	3,186	3,317	2,734	3,021	8.08%
YoY %	41.79%	-8.26%	16.26%	-3.95%	21.32%	-9.50%	-	-
Horiz. %	159.48%	112.48%	122.61%	105.46%	109.80%	90.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.00%	27.47%	25.04%	25.40%	28.71%	20.22%	27.17%	-
YoY %	-8.99%	9.70%	-1.42%	-11.53%	41.99%	-25.58%	-	-
Horiz. %	92.01%	101.10%	92.16%	93.49%	105.67%	74.42%	100.00%	-
Total Cost	21,008	20,146	16,526	12,073	13,410	8,996	7,951	17.56%
YoY %	4.28%	21.90%	36.88%	-9.97%	49.07%	13.14%	-	-
Horiz. %	264.22%	253.38%	207.85%	151.84%	168.66%	113.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,773	24,311	23,691	23,511	20,094	19,437	13,634	11.18%
YoY %	6.01%	2.62%	0.77%	17.01%	3.38%	42.56%	-	-
Horiz. %	189.03%	178.31%	173.76%	172.44%	147.38%	142.56%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	895	1,313	5,241	718	961	875	-	-
YoY %	-31.84%	-74.95%	629.94%	-25.29%	9.83%	0.00%	-	-
Horiz. %	102.29%	150.06%	598.97%	82.06%	109.83%	100.00%	-	-
Div Payout %	18.59%	38.66%	141.51%	22.56%	28.99%	32.02%	-	-
YoY %	-51.91%	-72.68%	527.26%	-22.18%	-9.46%	0.00%	-	-
Horiz. %	58.06%	120.74%	441.94%	70.46%	90.54%	100.00%	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	25,773	24,311	23,691	23,511	20,094	19,437	13,634	11.18%
YoY %	6.01%	2.62%	0.77%	17.01%	3.38%	42.56%	-	-
Horiz. %	189.03%	178.31%	173.76%	172.44%	147.38%	142.56%	100.00%	-
NOSH	179,107	175,154	172,499	119,774	120,181	119,912	89,643	12.21%
YoY %	2.26%	1.54%	44.02%	-0.34%	0.22%	33.77%	-	-
Horiz. %	199.80%	195.39%	192.43%	133.61%	134.07%	133.77%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	18.66%	14.43%	18.31%	20.88%	19.83%	23.31%	27.53%	-
YoY %	29.31%	-21.19%	-12.31%	5.30%	-14.93%	-15.33%	-	-
Horiz. %	67.78%	52.42%	66.51%	75.84%	72.03%	84.67%	100.00%	-
ROE	18.69%	13.98%	15.63%	13.55%	16.51%	14.07%	22.16%	-
YoY %	33.69%	-10.56%	15.35%	-17.93%	17.34%	-36.51%	-	-
Horiz. %	84.34%	63.09%	70.53%	61.15%	74.50%	63.49%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	14.42	13.44	11.58	12.74	13.92	9.78	12.24	2.76%
YoY %	7.29%	16.06%	-9.11%	-8.48%	42.33%	-20.10%	-	-
Horiz. %	117.81%	109.80%	94.61%	104.08%	113.73%	79.90%	100.00%	-
EPS	2.69	1.94	2.12	2.66	2.76	2.28	3.37	-3.68%
YoY %	38.66%	-8.49%	-20.30%	-3.62%	21.05%	-32.34%	-	-
Horiz. %	79.82%	57.57%	62.91%	78.93%	81.90%	67.66%	100.00%	-
DPS	0.50	0.75	3.00	0.60	0.80	0.73	0.00	-
YoY %	-33.33%	-75.00%	400.00%	-25.00%	9.59%	0.00%	-	-
Horiz. %	68.49%	102.74%	410.96%	82.19%	109.59%	100.00%	-	-
NAPS	0.1439	0.1388	0.1356	0.1963	0.1672	0.1621	0.1521	-0.91%
YoY %	3.67%	2.36%	-30.92%	17.40%	3.15%	6.57%	-	-
Horiz. %	94.61%	91.26%	89.15%	129.06%	109.93%	106.57%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 121,071
RPS	2.41	2.19	1.88	1.42	1.56	1.09	1.02	15.39%
YoY %	10.05%	16.49%	32.39%	-8.97%	43.12%	6.86%	-	-
Horiz. %	236.27%	214.71%	184.31%	139.22%	152.94%	106.86%	100.00%	-
EPS	0.45	0.32	0.35	0.30	0.31	0.25	0.28	8.22%
YoY %	40.62%	-8.57%	16.67%	-3.23%	24.00%	-10.71%	-	-
Horiz. %	160.71%	114.29%	125.00%	107.14%	110.71%	89.29%	100.00%	-
DPS	0.08	0.12	0.49	0.07	0.09	0.08	0.00	-
YoY %	-33.33%	-75.51%	600.00%	-22.22%	12.50%	0.00%	-	-
Horiz. %	100.00%	150.00%	612.50%	87.50%	112.50%	100.00%	-	-
NAPS	0.024	0.0226	0.0221	0.0219	0.0187	0.0181	0.0127	11.17%
YoY %	6.19%	2.26%	0.91%	17.11%	3.31%	42.52%	-	-
Horiz. %	188.98%	177.95%	174.02%	172.44%	147.24%	142.52%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.19	0.23	0.19	0.18	0.19	0.20	0.19	-
P/RPS	1.32	1.71	1.64	1.41	1.37	2.04	1.55	-2.63%
YoY %	-22.81%	4.27%	16.31%	2.92%	-32.84%	31.61%	-	-
Horiz. %	85.16%	110.32%	105.81%	90.97%	88.39%	131.61%	100.00%	-
P/EPS	7.06	11.86	8.96	6.77	6.88	8.77	5.64	3.81%
YoY %	-40.47%	32.37%	32.35%	-1.60%	-21.55%	55.50%	-	-
Horiz. %	125.18%	210.28%	158.87%	120.04%	121.99%	155.50%	100.00%	-
EY	14.16	8.43	11.16	14.78	14.53	11.40	17.74	-3.68%
YoY %	67.97%	-24.46%	-24.49%	1.72%	27.46%	-35.74%	-	-
Horiz. %	79.82%	47.52%	62.91%	83.31%	81.91%	64.26%	100.00%	-
DY	2.63	3.26	15.79	3.33	4.21	3.65	0.00	-
YoY %	-19.33%	-79.35%	374.17%	-20.90%	15.34%	0.00%	-	-
Horiz. %	72.05%	89.32%	432.60%	91.23%	115.34%	100.00%	-	-
P/NAPS	1.32	1.66	1.40	0.92	1.14	1.23	1.25	0.91%
YoY %	-20.48%	18.57%	52.17%	-19.30%	-7.32%	-1.60%	-	-
Horiz. %	105.60%	132.80%	112.00%	73.60%	91.20%	98.40%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	30/08/12	26/08/11	27/08/10	21/08/09	26/08/08	28/08/07	22/08/06	-
Price	0.19	0.19	0.20	0.25	0.17	0.18	0.19	-
P/RPS	1.32	1.41	1.73	1.96	1.22	1.84	1.55	-2.63%
YoY %	-6.38%	-18.50%	-11.73%	60.66%	-33.70%	18.71%	-	-
Horiz. %	85.16%	90.97%	111.61%	126.45%	78.71%	118.71%	100.00%	-
P/EPS	7.06	9.79	9.43	9.40	6.16	7.89	5.64	3.81%
YoY %	-27.89%	3.82%	0.32%	52.60%	-21.93%	39.89%	-	-
Horiz. %	125.18%	173.58%	167.20%	166.67%	109.22%	139.89%	100.00%	-
EY	14.16	10.21	10.60	10.64	16.24	12.67	17.74	-3.68%
YoY %	38.69%	-3.68%	-0.38%	-34.48%	28.18%	-28.58%	-	-
Horiz. %	79.82%	57.55%	59.75%	59.98%	91.54%	71.42%	100.00%	-
DY	2.63	3.95	15.00	2.40	4.71	4.06	0.00	-
YoY %	-33.42%	-73.67%	525.00%	-49.04%	16.01%	0.00%	-	-
Horiz. %	64.78%	97.29%	369.46%	59.11%	116.01%	100.00%	-	-
P/NAPS	1.32	1.37	1.47	1.27	1.02	1.11	1.25	0.91%
YoY %	-3.65%	-6.80%	15.75%	24.51%	-8.11%	-11.20%	-	-
Horiz. %	105.60%	109.60%	117.60%	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