[MICROLN] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 219.28%
YoY- -86.06%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 4,820 18,653 13,785 8,804 3,774 22,453 18,388 -59.00%
PBT 741 2,523 1,630 418 -137 2,410 2,384 -54.08%
Tax -56 -670 -425 -196 -1 -545 -405 -73.22%
NP 685 1,853 1,205 222 -138 1,865 1,979 -50.67%
-
NP to SH 655 1,937 1,194 198 -166 1,865 1,904 -50.87%
-
Tax Rate 7.56% 26.56% 26.07% 46.89% - 22.61% 16.99% -
Total Cost 4,135 16,800 12,580 8,582 3,912 20,588 16,409 -60.07%
-
Net Worth 30,823 30,607 29,214 28,462 29,369 30,530 30,668 0.33%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 12 - - - 12 - - -
Div Payout % 1.96% - - - 0.00% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 30,823 30,607 29,214 28,462 29,369 30,530 30,668 0.33%
NOSH 128,431 127,533 127,021 123,750 127,692 127,210 127,785 0.33%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 14.21% 9.93% 8.74% 2.52% -3.66% 8.31% 10.76% -
ROE 2.13% 6.33% 4.09% 0.70% -0.57% 6.11% 6.21% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.75 14.63 10.85 7.11 2.96 17.65 14.39 -59.16%
EPS 0.51 1.52 0.94 0.16 -0.13 1.46 1.49 -51.03%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.24 0.24 0.23 0.23 0.23 0.24 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 125,517
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.45 1.74 1.28 0.82 0.35 2.09 1.71 -58.90%
EPS 0.06 0.18 0.11 0.02 -0.02 0.17 0.18 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0287 0.0285 0.0272 0.0265 0.0274 0.0285 0.0286 0.23%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.20 0.12 0.105 0.13 0.125 0.13 0.13 -
P/RPS 5.33 0.82 0.97 1.83 4.23 0.74 0.90 226.97%
P/EPS 39.22 7.90 11.17 81.25 -96.15 8.87 8.72 172.22%
EY 2.55 12.66 8.95 1.23 -1.04 11.28 11.46 -63.24%
DY 0.05 0.00 0.00 0.00 0.08 0.00 0.00 -
P/NAPS 0.83 0.50 0.46 0.57 0.54 0.54 0.54 33.15%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 03/05/12 15/02/12 29/11/11 18/08/11 12/05/11 21/02/11 23/11/10 -
Price 0.20 0.14 0.11 0.13 0.16 0.115 0.12 -
P/RPS 5.33 0.96 1.01 1.83 5.41 0.65 0.83 245.09%
P/EPS 39.22 9.22 11.70 81.25 -123.08 7.84 8.05 187.11%
EY 2.55 10.85 8.55 1.23 -0.81 12.75 12.42 -65.16%
DY 0.05 0.00 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 0.83 0.58 0.48 0.57 0.70 0.48 0.50 40.15%

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