[MICROLN] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -158.03%
YoY- -142.95%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 17,193 16,141 16,542 14,440 14,813 14,974 14,414 12.43%
PBT 607 557 586 -884 2,501 2,317 2,562 -61.61%
Tax -519 -205 -188 -156 -191 -136 -266 55.95%
NP 88 352 398 -1,040 2,310 2,181 2,296 -88.56%
-
NP to SH 91 248 216 -1,340 2,309 2,181 2,296 -88.30%
-
Tax Rate 85.50% 36.80% 32.08% - 7.64% 5.87% 10.38% -
Total Cost 17,105 15,789 16,144 15,480 12,503 12,793 12,118 25.75%
-
Net Worth 28,599 28,029 29,700 28,346 29,340 28,118 28,062 1.26%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 28,599 28,029 29,700 28,346 29,340 28,118 28,062 1.26%
NOSH 129,999 167,368 135,000 128,846 127,569 127,812 127,555 1.26%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.51% 2.18% 2.41% -7.20% 15.59% 14.57% 15.93% -
ROE 0.32% 0.88% 0.73% -4.73% 7.87% 7.76% 8.18% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.23 12.67 12.25 11.21 11.61 11.72 11.30 11.05%
EPS 0.07 0.20 0.16 -1.04 1.81 1.71 1.80 -88.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.22 0.22 0.23 0.22 0.22 0.00%
Adjusted Per Share Value based on latest NOSH - 128,846
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.60 1.50 1.54 1.35 1.38 1.40 1.34 12.51%
EPS 0.01 0.02 0.02 -0.12 0.22 0.20 0.21 -86.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0267 0.0261 0.0277 0.0264 0.0273 0.0262 0.0262 1.26%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.15 0.15 0.16 0.18 0.20 0.20 0.34 -
P/RPS 1.13 1.18 1.31 1.61 1.72 1.71 3.01 -47.86%
P/EPS 214.29 77.06 100.00 -17.31 11.05 11.72 18.89 402.64%
EY 0.47 1.30 1.00 -5.78 9.05 8.53 5.29 -80.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.73 0.82 0.87 0.91 1.55 -42.17%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 09/02/10 24/11/09 24/08/09 19/05/09 25/02/09 19/11/08 15/08/08 -
Price 0.14 0.14 0.14 0.23 0.46 0.19 0.30 -
P/RPS 1.06 1.11 1.14 2.05 3.96 1.62 2.65 -45.62%
P/EPS 200.00 71.92 87.50 -22.12 25.41 11.13 16.67 421.71%
EY 0.50 1.39 1.14 -4.52 3.93 8.98 6.00 -80.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.64 1.05 2.00 0.86 1.36 -39.41%

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