[MICROLN] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -63.31%
YoY- -96.06%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 42,526 18,653 22,453 17,193 14,813 15,754 21,980 11.61%
PBT 7,890 2,523 2,410 607 2,501 272 6,633 2.93%
Tax -829 -670 -545 -519 -191 353 -189 27.91%
NP 7,061 1,853 1,865 88 2,310 625 6,444 1.53%
-
NP to SH 7,360 1,937 1,865 91 2,309 625 6,444 2.23%
-
Tax Rate 10.51% 26.56% 22.61% 85.50% 7.64% -129.78% 2.85% -
Total Cost 35,465 16,800 20,588 17,105 12,503 15,129 15,536 14.73%
-
Net Worth 35,777 30,607 30,530 28,599 29,340 30,612 26,449 5.15%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,334 - - - - 1,275 2,404 20.40%
Div Payout % 99.65% - - - - 204.08% 37.31% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 35,777 30,607 30,530 28,599 29,340 30,612 26,449 5.15%
NOSH 127,777 127,533 127,210 129,999 127,569 127,551 120,223 1.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.60% 9.93% 8.31% 0.51% 15.59% 3.97% 29.32% -
ROE 20.57% 6.33% 6.11% 0.32% 7.87% 2.04% 24.36% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 33.28 14.63 17.65 13.23 11.61 12.35 18.28 10.49%
EPS 5.76 1.52 1.46 0.07 1.81 0.49 5.36 1.20%
DPS 5.74 0.00 0.00 0.00 0.00 1.00 2.00 19.19%
NAPS 0.28 0.24 0.24 0.22 0.23 0.24 0.22 4.09%
Adjusted Per Share Value based on latest NOSH - 135,714
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.97 1.74 2.09 1.60 1.38 1.47 2.05 11.63%
EPS 0.69 0.18 0.17 0.01 0.22 0.06 0.60 2.35%
DPS 0.68 0.00 0.00 0.00 0.00 0.12 0.22 20.67%
NAPS 0.0334 0.0285 0.0285 0.0267 0.0274 0.0285 0.0247 5.15%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.51 0.12 0.13 0.15 0.20 0.41 0.54 -
P/RPS 1.53 0.82 0.74 1.13 1.72 3.32 2.95 -10.35%
P/EPS 8.85 7.90 8.87 214.29 11.05 83.67 10.07 -2.12%
EY 11.29 12.66 11.28 0.47 9.05 1.20 9.93 2.16%
DY 11.25 0.00 0.00 0.00 0.00 2.44 3.70 20.34%
P/NAPS 1.82 0.50 0.54 0.68 0.87 1.71 2.45 -4.82%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 15/02/12 21/02/11 09/02/10 25/02/09 20/02/08 21/02/07 -
Price 0.55 0.14 0.115 0.14 0.46 0.27 0.55 -
P/RPS 1.65 0.96 0.65 1.06 3.96 2.19 3.01 -9.52%
P/EPS 9.55 9.22 7.84 200.00 25.41 55.10 10.26 -1.18%
EY 10.47 10.85 12.75 0.50 3.93 1.81 9.75 1.19%
DY 10.44 0.00 0.00 0.00 0.00 3.70 3.64 19.17%
P/NAPS 1.96 0.58 0.48 0.64 2.00 1.13 2.50 -3.97%

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