[MICROLN] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -40.03%
YoY- 1214.81%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 51,610 23,184 17,608 27,402 16,542 14,414 18,252 18.89%
PBT 13,172 2,972 836 3,410 586 2,562 3,050 27.58%
Tax -206 -890 -392 -456 -188 -266 -268 -4.28%
NP 12,966 2,082 444 2,954 398 2,296 2,782 29.21%
-
NP to SH 13,406 1,992 396 2,840 216 2,296 2,782 29.93%
-
Tax Rate 1.56% 29.95% 46.89% 13.37% 32.08% 10.38% 8.79% -
Total Cost 38,644 21,102 17,164 24,448 16,144 12,118 15,470 16.46%
-
Net Worth 38,799 30,646 28,462 29,423 29,700 28,062 33,179 2.63%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 38,799 30,646 28,462 29,423 29,700 28,062 33,179 2.63%
NOSH 133,792 127,692 123,750 127,927 135,000 127,555 127,614 0.79%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 25.12% 8.98% 2.52% 10.78% 2.41% 15.93% 15.24% -
ROE 34.55% 6.50% 1.39% 9.65% 0.73% 8.18% 8.38% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 38.57 18.16 14.23 21.42 12.25 11.30 14.30 17.96%
EPS 10.02 1.56 0.32 2.22 0.16 1.80 2.18 28.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.24 0.23 0.23 0.22 0.22 0.26 1.83%
Adjusted Per Share Value based on latest NOSH - 124,210
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 4.81 2.16 1.64 2.55 1.54 1.34 1.70 18.90%
EPS 1.25 0.19 0.04 0.26 0.02 0.21 0.26 29.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0362 0.0286 0.0265 0.0274 0.0277 0.0262 0.0309 2.67%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.585 0.21 0.13 0.14 0.16 0.34 0.47 -
P/RPS 1.52 1.16 0.91 0.65 1.31 3.01 3.29 -12.06%
P/EPS 5.84 13.46 40.62 6.31 100.00 18.89 21.56 -19.54%
EY 17.13 7.43 2.46 15.86 1.00 5.29 4.64 24.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 0.88 0.57 0.61 0.73 1.55 1.81 1.84%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 15/08/12 18/08/11 24/08/10 24/08/09 15/08/08 27/08/07 -
Price 0.585 0.20 0.13 0.14 0.14 0.30 0.49 -
P/RPS 1.52 1.10 0.91 0.65 1.14 2.65 3.43 -12.67%
P/EPS 5.84 12.82 40.62 6.31 87.50 16.67 22.48 -20.10%
EY 17.13 7.80 2.46 15.86 1.14 6.00 4.45 25.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 0.83 0.57 0.61 0.64 1.36 1.88 1.20%

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