[MICROLN] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 14.81%
YoY- -88.63%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 26,234 18,380 24,517 16,141 14,974 16,830 19,934 4.67%
PBT 3,677 2,173 3,178 557 2,317 82 4,948 -4.82%
Tax -812 -566 -540 -205 -136 -285 -250 21.67%
NP 2,865 1,606 2,638 352 2,181 -202 4,697 -7.90%
-
NP to SH 2,950 1,592 2,538 248 2,181 -202 4,697 -7.45%
-
Tax Rate 22.08% 26.05% 16.99% 36.80% 5.87% 347.56% 5.05% -
Total Cost 23,369 16,773 21,878 15,789 12,793 17,033 15,237 7.38%
-
Net Worth 31,795 29,214 30,668 28,029 28,118 31,666 23,565 5.11%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 31,795 29,214 30,668 28,029 28,118 31,666 23,565 5.11%
NOSH 127,183 127,021 127,785 167,368 127,812 126,666 117,826 1.28%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.92% 8.74% 10.76% 2.18% 14.57% -1.20% 23.56% -
ROE 9.28% 5.45% 8.28% 0.88% 7.76% -0.64% 19.93% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.63 14.47 19.19 12.67 11.72 13.29 16.92 3.35%
EPS 2.32 1.25 1.99 0.20 1.71 -0.16 3.99 -8.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.23 0.24 0.22 0.22 0.25 0.20 3.78%
Adjusted Per Share Value based on latest NOSH - 167,368
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.44 1.71 2.28 1.50 1.40 1.57 1.86 4.62%
EPS 0.27 0.15 0.24 0.02 0.20 -0.02 0.44 -7.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0296 0.0272 0.0286 0.0261 0.0262 0.0295 0.022 5.06%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.25 0.105 0.13 0.15 0.20 0.43 0.62 -
P/RPS 1.21 0.73 0.68 1.18 1.71 3.24 3.66 -16.83%
P/EPS 10.78 8.38 6.54 77.06 11.72 -268.75 15.55 -5.91%
EY 9.28 11.94 15.28 1.30 8.53 -0.37 6.43 6.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.46 0.54 0.68 0.91 1.72 3.10 -17.17%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 29/11/11 23/11/10 24/11/09 19/11/08 21/11/07 28/11/06 -
Price 0.38 0.11 0.12 0.14 0.19 0.31 0.52 -
P/RPS 1.84 0.76 0.63 1.11 1.62 2.33 3.07 -8.17%
P/EPS 16.38 8.78 6.04 71.92 11.13 -193.75 13.04 3.87%
EY 6.11 11.39 16.56 1.39 8.98 -0.52 7.67 -3.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.48 0.50 0.64 0.86 1.24 2.60 -8.55%

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