[MICROLN] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 1669.23%
YoY- 34.84%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 22,453 23,475 22,623 22,994 17,193 15,688 15,877 25.91%
PBT 2,410 2,573 2,019 2,144 607 1,181 1,513 36.27%
Tax -545 -770 -653 -533 -519 -243 -152 133.71%
NP 1,865 1,803 1,366 1,611 88 938 1,361 23.30%
-
NP to SH 1,865 1,809 1,403 1,610 91 859 1,269 29.17%
-
Tax Rate 22.61% 29.93% 32.34% 24.86% 85.50% 20.58% 10.05% -
Total Cost 20,588 21,672 21,257 21,383 17,105 14,750 14,516 26.15%
-
Net Worth 27,199 30,568 28,568 29,281 29,857 28,029 27,845 -1.54%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 27,199 30,568 28,568 29,281 29,857 28,029 27,845 -1.54%
NOSH 113,333 127,368 124,210 127,311 135,714 167,368 126,571 -7.08%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.31% 7.68% 6.04% 7.01% 0.51% 5.98% 8.57% -
ROE 6.86% 5.92% 4.91% 5.50% 0.30% 3.06% 4.56% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.81 18.43 18.21 18.06 12.67 12.31 12.54 35.52%
EPS 1.65 1.42 1.13 1.26 0.07 0.67 1.00 39.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.23 0.23 0.22 0.22 0.22 5.95%
Adjusted Per Share Value based on latest NOSH - 127,311
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.09 2.19 2.11 2.14 1.60 1.46 1.48 25.79%
EPS 0.17 0.17 0.13 0.15 0.01 0.08 0.12 26.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0253 0.0285 0.0266 0.0273 0.0278 0.0261 0.026 -1.79%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.13 0.13 0.14 0.14 0.15 0.15 0.16 -
P/RPS 0.66 0.71 0.77 0.78 1.18 1.22 1.28 -35.62%
P/EPS 7.90 9.15 12.39 11.07 223.70 22.25 15.96 -37.34%
EY 12.66 10.93 8.07 9.03 0.45 4.49 6.27 59.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.61 0.61 0.68 0.68 0.73 -18.16%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 23/11/10 24/08/10 17/05/10 09/02/10 24/11/09 24/08/09 -
Price 0.115 0.12 0.14 0.16 0.14 0.14 0.14 -
P/RPS 0.58 0.65 0.77 0.89 1.11 1.14 1.12 -35.43%
P/EPS 6.99 8.45 12.39 12.65 208.79 20.76 13.96 -36.86%
EY 14.31 11.84 8.07 7.90 0.48 4.82 7.16 58.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.61 0.70 0.64 0.64 0.64 -17.40%

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