[MICROLN] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -12.86%
YoY- 10.56%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 16,816 22,453 23,475 22,623 22,994 17,193 15,688 4.74%
PBT 957 2,410 2,573 2,019 2,144 607 1,181 -13.09%
Tax -493 -545 -770 -653 -533 -519 -243 60.32%
NP 464 1,865 1,803 1,366 1,611 88 938 -37.47%
-
NP to SH 515 1,865 1,809 1,403 1,610 91 859 -28.92%
-
Tax Rate 51.52% 22.61% 29.93% 32.34% 24.86% 85.50% 20.58% -
Total Cost 16,352 20,588 21,672 21,257 21,383 17,105 14,750 7.12%
-
Net Worth 29,369 27,199 30,568 28,568 29,281 29,857 28,029 3.16%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 12 - - - - - - -
Div Payout % 2.48% - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 29,369 27,199 30,568 28,568 29,281 29,857 28,029 3.16%
NOSH 127,692 113,333 127,368 124,210 127,311 135,714 167,368 -16.51%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.76% 8.31% 7.68% 6.04% 7.01% 0.51% 5.98% -
ROE 1.75% 6.86% 5.92% 4.91% 5.50% 0.30% 3.06% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 13.17 19.81 18.43 18.21 18.06 12.67 12.31 4.60%
EPS 0.40 1.65 1.42 1.13 1.26 0.07 0.67 -29.12%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.24 0.24 0.23 0.23 0.22 0.22 3.01%
Adjusted Per Share Value based on latest NOSH - 124,210
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.57 2.09 2.19 2.11 2.14 1.60 1.46 4.96%
EPS 0.05 0.17 0.17 0.13 0.15 0.01 0.08 -26.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0274 0.0253 0.0285 0.0266 0.0273 0.0278 0.0261 3.29%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.125 0.13 0.13 0.14 0.14 0.15 0.15 -
P/RPS 0.95 0.66 0.71 0.77 0.78 1.18 1.22 -15.37%
P/EPS 30.99 7.90 9.15 12.39 11.07 223.70 22.25 24.74%
EY 3.23 12.66 10.93 8.07 9.03 0.45 4.49 -19.73%
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.54 0.61 0.61 0.68 0.68 -14.25%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 21/02/11 23/11/10 24/08/10 17/05/10 09/02/10 24/11/09 -
Price 0.16 0.115 0.12 0.14 0.16 0.14 0.14 -
P/RPS 1.21 0.58 0.65 0.77 0.89 1.11 1.14 4.05%
P/EPS 39.67 6.99 8.45 12.39 12.65 208.79 20.76 54.04%
EY 2.52 14.31 11.84 8.07 7.90 0.48 4.82 -35.12%
DY 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.48 0.50 0.61 0.70 0.64 0.64 6.16%

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