[MICROLN] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 116.12%
YoY- -90.59%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 23,184 17,608 27,402 16,542 14,414 18,252 21,086 1.59%
PBT 2,972 836 3,410 586 2,562 3,050 5,574 -9.94%
Tax -890 -392 -456 -188 -266 -268 -352 16.70%
NP 2,082 444 2,954 398 2,296 2,782 5,222 -14.19%
-
NP to SH 1,992 396 2,840 216 2,296 2,782 5,222 -14.82%
-
Tax Rate 29.95% 46.89% 13.37% 32.08% 10.38% 8.79% 6.32% -
Total Cost 21,102 17,164 24,448 16,144 12,118 15,470 15,864 4.86%
-
Net Worth 30,646 28,462 29,423 29,700 28,062 33,179 22,902 4.96%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - 2,250 -
Div Payout % - - - - - - 43.10% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 30,646 28,462 29,423 29,700 28,062 33,179 22,902 4.96%
NOSH 127,692 123,750 127,927 135,000 127,555 127,614 112,543 2.12%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.98% 2.52% 10.78% 2.41% 15.93% 15.24% 24.77% -
ROE 6.50% 1.39% 9.65% 0.73% 8.18% 8.38% 22.80% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 18.16 14.23 21.42 12.25 11.30 14.30 18.74 -0.52%
EPS 1.56 0.32 2.22 0.16 1.80 2.18 4.64 -16.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.24 0.23 0.23 0.22 0.22 0.26 0.2035 2.78%
Adjusted Per Share Value based on latest NOSH - 126,571
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.16 1.64 2.55 1.54 1.34 1.70 1.97 1.54%
EPS 0.19 0.04 0.26 0.02 0.21 0.26 0.49 -14.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
NAPS 0.0286 0.0265 0.0274 0.0277 0.0262 0.0309 0.0213 5.02%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.21 0.13 0.14 0.16 0.34 0.47 0.65 -
P/RPS 1.16 0.91 0.65 1.31 3.01 3.29 3.47 -16.67%
P/EPS 13.46 40.62 6.31 100.00 18.89 21.56 14.01 -0.66%
EY 7.43 2.46 15.86 1.00 5.29 4.64 7.14 0.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.08 -
P/NAPS 0.88 0.57 0.61 0.73 1.55 1.81 3.19 -19.30%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 18/08/11 24/08/10 24/08/09 15/08/08 27/08/07 23/08/06 -
Price 0.20 0.13 0.14 0.14 0.30 0.49 0.56 -
P/RPS 1.10 0.91 0.65 1.14 2.65 3.43 2.99 -15.33%
P/EPS 12.82 40.62 6.31 87.50 16.67 22.48 12.07 1.00%
EY 7.80 2.46 15.86 1.14 6.00 4.45 8.29 -1.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.83 0.57 0.61 0.64 1.36 1.88 2.75 -18.08%

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