[MICROLN] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -221.79%
YoY- -114.12%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 4,687 4,290 9,411 5,087 3,835 4,661 3,610 18.99%
PBT 679 389 1,316 189 125 514 -221 -
Tax -177 -175 -53 -365 -60 -55 -39 173.86%
NP 502 214 1,263 -176 65 459 -260 -
-
NP to SH 484 236 1,184 -95 78 443 -335 -
-
Tax Rate 26.07% 44.99% 4.03% 193.12% 48.00% 10.70% - -
Total Cost 4,185 4,076 8,148 5,263 3,770 4,202 3,870 5.35%
-
Net Worth 30,568 28,568 29,281 29,857 28,029 27,845 28,346 5.15%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 30,568 28,568 29,281 29,857 28,029 27,845 28,346 5.15%
NOSH 127,368 124,210 127,311 135,714 167,368 126,571 128,846 -0.76%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.71% 4.99% 13.42% -3.46% 1.69% 9.85% -7.20% -
ROE 1.58% 0.83% 4.04% -0.32% 0.28% 1.59% -1.18% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.68 3.45 7.39 3.75 3.01 3.68 2.80 19.96%
EPS 0.38 0.19 0.93 -0.07 0.06 0.35 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.23 0.22 0.22 0.22 0.22 5.96%
Adjusted Per Share Value based on latest NOSH - 135,714
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.44 0.40 0.88 0.47 0.36 0.43 0.34 18.73%
EPS 0.05 0.02 0.11 -0.01 0.01 0.04 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0285 0.0266 0.0273 0.0278 0.0261 0.026 0.0264 5.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.13 0.14 0.14 0.15 0.15 0.16 0.18 -
P/RPS 3.53 4.05 1.89 4.00 4.98 4.34 6.42 -32.85%
P/EPS 34.21 73.68 15.05 -214.29 245.01 45.71 -69.23 -
EY 2.92 1.36 6.64 -0.47 0.41 2.19 -1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.61 0.68 0.68 0.73 0.82 -24.28%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 24/08/10 17/05/10 09/02/10 24/11/09 24/08/09 19/05/09 -
Price 0.12 0.14 0.16 0.14 0.14 0.14 0.23 -
P/RPS 3.26 4.05 2.16 3.74 4.65 3.80 8.21 -45.94%
P/EPS 31.58 73.68 17.20 -200.00 228.68 40.00 -88.46 -
EY 3.17 1.36 5.81 -0.50 0.44 2.50 -1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.61 0.70 0.64 0.64 0.64 1.05 -38.99%

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