[MICROLN] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 79.63%
YoY- -36.15%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 21,441 19,699 18,653 17,850 17,556 16,816 22,453 -3.03%
PBT 3,591 3,401 2,523 1,656 1,123 957 2,410 30.48%
Tax -919 -725 -670 -565 -513 -493 -545 41.71%
NP 2,672 2,676 1,853 1,091 610 464 1,865 27.11%
-
NP to SH 2,735 2,758 1,937 1,155 643 515 1,865 29.10%
-
Tax Rate 25.59% 21.32% 26.56% 34.12% 45.68% 51.52% 22.61% -
Total Cost 18,769 17,023 16,800 16,759 16,946 16,352 20,588 -5.98%
-
Net Worth 30,311 30,823 30,814 29,369 28,868 29,369 27,199 7.49%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 12 12 12 12 12 12 - -
Div Payout % 0.47% 0.47% 0.66% 1.11% 1.99% 2.48% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 30,311 30,823 30,814 29,369 28,868 29,369 27,199 7.49%
NOSH 126,296 128,431 128,392 127,692 125,517 127,692 113,333 7.49%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.46% 13.58% 9.93% 6.11% 3.47% 2.76% 8.31% -
ROE 9.02% 8.95% 6.29% 3.93% 2.23% 1.75% 6.86% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.98 15.34 14.53 13.98 13.99 13.17 19.81 -9.77%
EPS 2.17 2.15 1.51 0.90 0.51 0.40 1.65 20.05%
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.00 -
NAPS 0.24 0.24 0.24 0.23 0.23 0.23 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 127,692
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.00 1.84 1.74 1.66 1.64 1.57 2.09 -2.89%
EPS 0.25 0.26 0.18 0.11 0.06 0.05 0.17 29.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0282 0.0287 0.0287 0.0274 0.0269 0.0274 0.0253 7.50%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.21 0.20 0.12 0.105 0.13 0.125 0.13 -
P/RPS 1.24 1.30 0.83 0.75 0.93 0.95 0.66 52.31%
P/EPS 9.70 9.31 7.95 11.61 25.38 30.99 7.90 14.67%
EY 10.31 10.74 12.57 8.61 3.94 3.23 12.66 -12.80%
DY 0.05 0.05 0.08 0.10 0.08 0.08 0.00 -
P/NAPS 0.88 0.83 0.50 0.46 0.57 0.54 0.54 38.52%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 03/05/12 15/02/12 29/11/11 18/08/11 12/05/11 21/02/11 -
Price 0.20 0.20 0.14 0.11 0.13 0.16 0.115 -
P/RPS 1.18 1.30 0.96 0.79 0.93 1.21 0.58 60.62%
P/EPS 9.24 9.31 9.28 12.16 25.38 39.67 6.99 20.46%
EY 10.83 10.74 10.78 8.22 3.94 2.52 14.31 -16.96%
DY 0.05 0.05 0.07 0.09 0.08 0.06 0.00 -
P/NAPS 0.83 0.83 0.58 0.48 0.57 0.70 0.48 44.11%

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