[MICROLN] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
15-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- 3.86%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 127,367 52,181 42,526 18,653 22,453 17,193 14,813 41.09%
PBT 9,380 15,137 7,890 2,523 2,410 607 2,501 23.55%
Tax -2,013 -904 -829 -670 -545 -519 -191 45.76%
NP 7,367 14,233 7,061 1,853 1,865 88 2,310 20.39%
-
NP to SH 7,845 14,736 7,360 1,937 1,865 91 2,309 21.61%
-
Tax Rate 21.46% 5.97% 10.51% 26.56% 22.61% 85.50% 7.64% -
Total Cost 120,000 37,948 35,465 16,800 20,588 17,105 12,503 43.60%
-
Net Worth 48,797 44,194 35,777 30,607 30,530 28,599 29,340 8.48%
Dividend
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 8,286 7,334 - - - - -
Div Payout % - 56.23% 99.65% - - - - -
Equity
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 48,797 44,194 35,777 30,607 30,530 28,599 29,340 8.48%
NOSH 138,080 138,106 127,777 127,533 127,210 129,999 127,569 1.27%
Ratio Analysis
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.78% 27.28% 16.60% 9.93% 8.31% 0.51% 15.59% -
ROE 16.08% 33.34% 20.57% 6.33% 6.11% 0.32% 7.87% -
Per Share
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 92.24 37.78 33.28 14.63 17.65 13.23 11.61 39.32%
EPS 5.67 10.67 5.76 1.52 1.46 0.07 1.81 20.04%
DPS 0.00 6.00 5.74 0.00 0.00 0.00 0.00 -
NAPS 0.3534 0.32 0.28 0.24 0.24 0.22 0.23 7.11%
Adjusted Per Share Value based on latest NOSH - 128,392
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 11.88 4.87 3.97 1.74 2.09 1.60 1.38 41.12%
EPS 0.73 1.37 0.69 0.18 0.17 0.01 0.22 21.15%
DPS 0.00 0.77 0.68 0.00 0.00 0.00 0.00 -
NAPS 0.0455 0.0412 0.0334 0.0285 0.0285 0.0267 0.0274 8.45%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/03/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.585 0.70 0.51 0.12 0.13 0.15 0.20 -
P/RPS 0.63 1.85 1.53 0.82 0.74 1.13 1.72 -14.84%
P/EPS 10.30 6.56 8.85 7.90 8.87 214.29 11.05 -1.11%
EY 9.71 15.24 11.29 12.66 11.28 0.47 9.05 1.13%
DY 0.00 8.57 11.25 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.19 1.82 0.50 0.54 0.68 0.87 10.89%
Price Multiplier on Announcement Date
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 20/05/15 21/02/14 20/02/13 15/02/12 21/02/11 09/02/10 25/02/09 -
Price 0.62 0.785 0.55 0.14 0.115 0.14 0.46 -
P/RPS 0.67 2.08 1.65 0.96 0.65 1.06 3.96 -24.74%
P/EPS 10.91 7.36 9.55 9.22 7.84 200.00 25.41 -12.65%
EY 9.16 13.59 10.47 10.85 12.75 0.50 3.93 14.50%
DY 0.00 7.64 10.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.45 1.96 0.58 0.48 0.64 2.00 -2.11%

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