[MICROLN] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 34.08%
YoY- 923.66%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 8,804 3,774 22,453 18,388 13,701 9,411 17,193 -36.07%
PBT 418 -137 2,410 2,384 1,705 1,316 607 -22.07%
Tax -196 -1 -545 -405 -228 -53 -519 -47.84%
NP 222 -138 1,865 1,979 1,477 1,263 88 85.63%
-
NP to SH 198 -166 1,865 1,904 1,420 1,184 91 68.15%
-
Tax Rate 46.89% - 22.61% 16.99% 13.37% 4.03% 85.50% -
Total Cost 8,582 3,912 20,588 16,409 12,224 8,148 17,105 -36.93%
-
Net Worth 28,462 29,369 30,530 30,668 29,423 29,281 28,599 -0.32%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 12 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 28,462 29,369 30,530 30,668 29,423 29,281 28,599 -0.32%
NOSH 123,750 127,692 127,210 127,785 127,927 127,311 129,999 -3.23%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.52% -3.66% 8.31% 10.76% 10.78% 13.42% 0.51% -
ROE 0.70% -0.57% 6.11% 6.21% 4.83% 4.04% 0.32% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.11 2.96 17.65 14.39 10.71 7.39 13.23 -33.97%
EPS 0.16 -0.13 1.46 1.49 1.11 0.93 0.07 73.78%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.24 0.24 0.23 0.23 0.22 3.01%
Adjusted Per Share Value based on latest NOSH - 127,368
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.82 0.35 2.09 1.71 1.28 0.88 1.60 -36.03%
EPS 0.02 -0.02 0.17 0.18 0.13 0.11 0.01 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0274 0.0285 0.0286 0.0274 0.0273 0.0267 -0.50%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.13 0.125 0.13 0.13 0.14 0.14 0.15 -
P/RPS 1.83 4.23 0.74 0.90 1.31 1.89 1.13 38.02%
P/EPS 81.25 -96.15 8.87 8.72 12.61 15.05 214.29 -47.70%
EY 1.23 -1.04 11.28 11.46 7.93 6.64 0.47 90.24%
DY 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.54 0.54 0.61 0.61 0.68 -11.12%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 12/05/11 21/02/11 23/11/10 24/08/10 17/05/10 09/02/10 -
Price 0.13 0.16 0.115 0.12 0.14 0.16 0.14 -
P/RPS 1.83 5.41 0.65 0.83 1.31 2.16 1.06 44.05%
P/EPS 81.25 -123.08 7.84 8.05 12.61 17.20 200.00 -45.23%
EY 1.23 -0.81 12.75 12.42 7.93 5.81 0.50 82.53%
DY 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.70 0.48 0.50 0.61 0.70 0.64 -7.45%

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