[MICROLN] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 14.81%
YoY- -88.63%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 27,402 37,644 17,193 16,141 16,542 14,440 14,813 50.86%
PBT 3,410 5,264 607 557 586 -884 2,501 23.02%
Tax -456 -212 -519 -205 -188 -156 -191 78.91%
NP 2,954 5,052 88 352 398 -1,040 2,310 17.86%
-
NP to SH 2,840 4,736 91 248 216 -1,340 2,309 14.84%
-
Tax Rate 13.37% 4.03% 85.50% 36.80% 32.08% - 7.64% -
Total Cost 24,448 32,592 17,105 15,789 16,144 15,480 12,503 56.56%
-
Net Worth 29,423 29,281 28,599 28,029 29,700 28,346 29,340 0.18%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 29,423 29,281 28,599 28,029 29,700 28,346 29,340 0.18%
NOSH 127,927 127,311 129,999 167,368 135,000 128,846 127,569 0.18%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.78% 13.42% 0.51% 2.18% 2.41% -7.20% 15.59% -
ROE 9.65% 16.17% 0.32% 0.88% 0.73% -4.73% 7.87% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 21.42 29.57 13.23 12.67 12.25 11.21 11.61 50.59%
EPS 2.22 3.72 0.07 0.20 0.16 -1.04 1.81 14.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.22 0.22 0.22 0.22 0.23 0.00%
Adjusted Per Share Value based on latest NOSH - 167,368
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.56 3.51 1.60 1.51 1.54 1.35 1.38 51.14%
EPS 0.26 0.44 0.01 0.02 0.02 -0.12 0.22 11.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0274 0.0273 0.0267 0.0261 0.0277 0.0264 0.0274 0.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.14 0.14 0.15 0.15 0.16 0.18 0.20 -
P/RPS 0.65 0.47 1.13 1.18 1.31 1.61 1.72 -47.82%
P/EPS 6.31 3.76 214.29 77.06 100.00 -17.31 11.05 -31.24%
EY 15.86 26.57 0.47 1.30 1.00 -5.78 9.05 45.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.68 0.68 0.73 0.82 0.87 -21.12%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 17/05/10 09/02/10 24/11/09 24/08/09 19/05/09 25/02/09 -
Price 0.14 0.16 0.14 0.14 0.14 0.23 0.46 -
P/RPS 0.65 0.54 1.06 1.11 1.14 2.05 3.96 -70.12%
P/EPS 6.31 4.30 200.00 71.92 87.50 -22.12 25.41 -60.59%
EY 15.86 23.25 0.50 1.39 1.14 -4.52 3.93 154.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.70 0.64 0.64 0.64 1.05 2.00 -54.78%

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