[MICROLN] QoQ 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- 105.08%
YoY- 520.51%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 5,030 3,774 4,065 4,687 4,290 9,411 5,087 -0.75%
PBT 555 -137 26 679 389 1,316 189 105.46%
Tax -195 -1 -140 -177 -175 -53 -365 -34.23%
NP 360 -138 -114 502 214 1,263 -176 -
-
NP to SH 364 -166 -39 484 236 1,184 -95 -
-
Tax Rate 35.14% - 538.46% 26.07% 44.99% 4.03% 193.12% -
Total Cost 4,670 3,912 4,179 4,185 4,076 8,148 5,263 -7.68%
-
Net Worth 28,868 29,369 27,199 30,568 28,568 29,281 29,857 -2.22%
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 28,868 29,369 27,199 30,568 28,568 29,281 29,857 -2.22%
NOSH 125,517 127,692 113,333 127,368 124,210 127,311 135,714 -5.08%
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 7.16% -3.66% -2.80% 10.71% 4.99% 13.42% -3.46% -
ROE 1.26% -0.57% -0.14% 1.58% 0.83% 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 4.01 2.96 3.59 3.68 3.45 7.39 3.75 4.58%
EPS 0.29 -0.13 -0.03 0.38 0.19 0.93 -0.07 -
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 0.47 0.35 0.38 0.44 0.40 0.88 0.47 0.00%
EPS 0.03 -0.02 0.00 0.05 0.02 0.11 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0269 0.0274 0.0254 0.0285 0.0266 0.0273 0.0278 -2.17%
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 3.24 4.23 3.62 3.53 4.05 1.89 4.00 -13.13%
P/EPS 44.83 -96.15 -377.78 34.21 73.68 15.05 -214.29 -
EY 2.23 -1.04 -0.26 2.92 1.36 6.64 -0.47 -
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 3.24 5.41 3.21 3.26 4.05 2.16 3.74 -9.14%
P/EPS 44.83 -123.08 -334.19 31.58 73.68 17.20 -200.00 -
EY 2.23 -0.81 -0.30 3.17 1.36 5.81 -0.50 -
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