[MICROLN] QoQ TTM 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- 28.94%
YoY- 110.59%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 17,556 16,816 22,453 23,475 22,623 22,994 17,193 1.40%
PBT 1,123 957 2,410 2,573 2,019 2,144 607 50.87%
Tax -513 -493 -545 -770 -653 -533 -519 -0.77%
NP 610 464 1,865 1,803 1,366 1,611 88 264.84%
-
NP to SH 643 515 1,865 1,809 1,403 1,610 91 269.54%
-
Tax Rate 45.68% 51.52% 22.61% 29.93% 32.34% 24.86% 85.50% -
Total Cost 16,946 16,352 20,588 21,672 21,257 21,383 17,105 -0.62%
-
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 12 - - - - - -
Div Payout % 1.99% 2.48% - - - - - -
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 3.47% 2.76% 8.31% 7.68% 6.04% 7.01% 0.51% -
ROE 2.23% 1.75% 6.86% 5.92% 4.91% 5.50% 0.30% -
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 13.99 13.17 19.81 18.43 18.21 18.06 12.67 6.84%
EPS 0.51 0.40 1.65 1.42 1.13 1.26 0.07 277.19%
DPS 0.01 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 1.64 1.57 2.09 2.19 2.11 2.14 1.60 1.66%
EPS 0.06 0.05 0.17 0.17 0.13 0.15 0.01 231.27%
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 0.93 0.95 0.66 0.71 0.77 0.78 1.18 -14.71%
P/EPS 25.38 30.99 7.90 9.15 12.39 11.07 223.70 -76.65%
EY 3.94 3.23 12.66 10.93 8.07 9.03 0.45 326.49%
DY 0.08 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 0.93 1.21 0.58 0.65 0.77 0.89 1.11 -11.15%
P/EPS 25.38 39.67 6.99 8.45 12.39 12.65 208.79 -75.55%
EY 3.94 2.52 14.31 11.84 8.07 7.90 0.48 308.48%
DY 0.08 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