[MIKROMB] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 63.34%
YoY- 69.18%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 28,332 26,956 22,704 17,804 15,624 12,352 11,632 15.97%
PBT 8,860 8,532 6,632 6,044 4,444 3,644 4,268 12.93%
Tax -2,444 -2,740 -1,888 -840 -1,368 -840 -1,032 15.43%
NP 6,416 5,792 4,744 5,204 3,076 2,804 3,236 12.07%
-
NP to SH 6,416 5,792 4,744 5,204 3,076 2,804 3,236 12.07%
-
Tax Rate 27.58% 32.11% 28.47% 13.90% 30.78% 23.05% 24.18% -
Total Cost 21,916 21,164 17,960 12,600 12,548 9,548 8,396 17.32%
-
Net Worth 27,268 25,975 24,871 22,654 23,033 20,063 19,186 6.02%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 6,938 - - - -
Div Payout % - - - 133.33% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 27,268 25,975 24,871 22,654 23,033 20,063 19,186 6.02%
NOSH 178,222 176,585 174,411 173,466 120,156 120,862 120,746 6.69%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 22.65% 21.49% 20.89% 29.23% 19.69% 22.70% 27.82% -
ROE 23.53% 22.30% 19.07% 22.97% 13.35% 13.98% 16.87% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.90 15.27 13.02 10.26 13.00 10.22 9.63 8.70%
EPS 3.60 3.28 2.72 3.00 2.56 2.32 2.68 5.03%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.153 0.1471 0.1426 0.1306 0.1917 0.166 0.1589 -0.62%
Adjusted Per Share Value based on latest NOSH - 173,466
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.64 2.51 2.11 1.66 1.46 1.15 1.08 16.04%
EPS 0.60 0.54 0.44 0.48 0.29 0.26 0.30 12.23%
DPS 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
NAPS 0.0254 0.0242 0.0232 0.0211 0.0215 0.0187 0.0179 6.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.20 0.17 0.18 0.19 0.17 0.19 0.21 -
P/RPS 1.26 1.11 1.38 1.85 1.31 1.86 2.18 -8.72%
P/EPS 5.56 5.18 6.62 6.33 6.64 8.19 7.84 -5.56%
EY 18.00 19.29 15.11 15.79 15.06 12.21 12.76 5.89%
DY 0.00 0.00 0.00 21.05 0.00 0.00 0.00 -
P/NAPS 1.31 1.16 1.26 1.45 0.89 1.14 1.32 -0.12%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 18/11/11 04/11/10 26/11/09 28/11/08 28/11/07 17/11/06 -
Price 0.23 0.20 0.19 0.19 0.14 0.20 0.24 -
P/RPS 1.45 1.31 1.46 1.85 1.08 1.96 2.49 -8.61%
P/EPS 6.39 6.10 6.99 6.33 5.47 8.62 8.96 -5.47%
EY 15.65 16.40 14.32 15.79 18.29 11.60 11.17 5.77%
DY 0.00 0.00 0.00 21.05 0.00 0.00 0.00 -
P/NAPS 1.50 1.36 1.33 1.45 0.73 1.20 1.51 -0.11%

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