[MICROLN] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.1%
YoY- 1949.45%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 17,850 17,556 16,816 22,453 23,475 22,623 22,994 -15.52%
PBT 1,656 1,123 957 2,410 2,573 2,019 2,144 -15.80%
Tax -565 -513 -493 -545 -770 -653 -533 3.95%
NP 1,091 610 464 1,865 1,803 1,366 1,611 -22.86%
-
NP to SH 1,155 643 515 1,865 1,809 1,403 1,610 -19.84%
-
Tax Rate 34.12% 45.68% 51.52% 22.61% 29.93% 32.34% 24.86% -
Total Cost 16,759 16,946 16,352 20,588 21,672 21,257 21,383 -14.98%
-
Net Worth 29,369 28,868 29,369 27,199 30,568 28,568 29,281 0.20%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 12 12 12 - - - - -
Div Payout % 1.11% 1.99% 2.48% - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 29,369 28,868 29,369 27,199 30,568 28,568 29,281 0.20%
NOSH 127,692 125,517 127,692 113,333 127,368 124,210 127,311 0.19%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.11% 3.47% 2.76% 8.31% 7.68% 6.04% 7.01% -
ROE 3.93% 2.23% 1.75% 6.86% 5.92% 4.91% 5.50% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.98 13.99 13.17 19.81 18.43 18.21 18.06 -15.68%
EPS 0.90 0.51 0.40 1.65 1.42 1.13 1.26 -20.07%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.23 0.24 0.24 0.23 0.23 0.00%
Adjusted Per Share Value based on latest NOSH - 113,333
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.66 1.64 1.57 2.09 2.19 2.11 2.14 -15.56%
EPS 0.11 0.06 0.05 0.17 0.17 0.13 0.15 -18.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0274 0.0269 0.0274 0.0254 0.0285 0.0266 0.0273 0.24%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.105 0.13 0.125 0.13 0.13 0.14 0.14 -
P/RPS 0.75 0.93 0.95 0.66 0.71 0.77 0.78 -2.57%
P/EPS 11.61 25.38 30.99 7.90 9.15 12.39 11.07 3.22%
EY 8.61 3.94 3.23 12.66 10.93 8.07 9.03 -3.12%
DY 0.10 0.08 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.54 0.54 0.54 0.61 0.61 -17.13%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 18/08/11 12/05/11 21/02/11 23/11/10 24/08/10 17/05/10 -
Price 0.11 0.13 0.16 0.115 0.12 0.14 0.16 -
P/RPS 0.79 0.93 1.21 0.58 0.65 0.77 0.89 -7.63%
P/EPS 12.16 25.38 39.67 6.99 8.45 12.39 12.65 -2.59%
EY 8.22 3.94 2.52 14.31 11.84 8.07 7.90 2.68%
DY 0.09 0.08 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.57 0.70 0.48 0.50 0.61 0.70 -22.22%

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