[MICROLN] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -26.54%
YoY- 1949.45%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 18,380 17,608 15,096 22,453 24,517 27,402 37,644 -37.96%
PBT 2,173 836 -548 2,410 3,178 3,410 5,264 -44.52%
Tax -566 -392 -4 -545 -540 -456 -212 92.33%
NP 1,606 444 -552 1,865 2,638 2,954 5,052 -53.38%
-
NP to SH 1,592 396 -664 1,865 2,538 2,840 4,736 -51.62%
-
Tax Rate 26.05% 46.89% - 22.61% 16.99% 13.37% 4.03% -
Total Cost 16,773 17,164 15,648 20,588 21,878 24,448 32,592 -35.75%
-
Net Worth 29,214 28,462 29,369 30,530 30,668 29,423 29,281 -0.15%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 51 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 29,214 28,462 29,369 30,530 30,668 29,423 29,281 -0.15%
NOSH 127,021 123,750 127,692 127,210 127,785 127,927 127,311 -0.15%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.74% 2.52% -3.66% 8.31% 10.76% 10.78% 13.42% -
ROE 5.45% 1.39% -2.26% 6.11% 8.28% 9.65% 16.17% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.47 14.23 11.82 17.65 19.19 21.42 29.57 -37.87%
EPS 1.25 0.32 -0.52 1.46 1.99 2.22 3.72 -51.63%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.23 0.24 0.24 0.23 0.23 0.00%
Adjusted Per Share Value based on latest NOSH - 113,333
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.71 1.64 1.41 2.09 2.29 2.56 3.51 -38.05%
EPS 0.15 0.04 -0.06 0.17 0.24 0.26 0.44 -51.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0272 0.0265 0.0274 0.0285 0.0286 0.0274 0.0273 -0.24%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.105 0.13 0.125 0.13 0.13 0.14 0.14 -
P/RPS 0.73 0.91 1.06 0.74 0.68 0.65 0.47 34.08%
P/EPS 8.38 40.62 -24.04 8.87 6.54 6.31 3.76 70.53%
EY 11.94 2.46 -4.16 11.28 15.28 15.86 26.57 -41.30%
DY 0.00 0.00 0.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.54 0.54 0.54 0.61 0.61 -17.13%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 18/08/11 12/05/11 21/02/11 23/11/10 24/08/10 17/05/10 -
Price 0.11 0.13 0.16 0.115 0.12 0.14 0.16 -
P/RPS 0.76 0.91 1.35 0.65 0.63 0.65 0.54 25.56%
P/EPS 8.78 40.62 -30.77 7.84 6.04 6.31 4.30 60.87%
EY 11.39 2.46 -3.25 12.75 16.56 15.86 23.25 -37.82%
DY 0.00 0.00 0.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.57 0.70 0.48 0.50 0.61 0.70 -22.22%

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