[MICROLN] YoY Cumulative 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- 19.93%
YoY- 1214.81%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 25,805 11,592 8,804 13,701 8,271 7,207 9,126 18.89%
PBT 6,586 1,486 418 1,705 293 1,281 1,525 27.58%
Tax -103 -445 -196 -228 -94 -133 -134 -4.28%
NP 6,483 1,041 222 1,477 199 1,148 1,391 29.21%
-
NP to SH 6,703 996 198 1,420 108 1,148 1,391 29.93%
-
Tax Rate 1.56% 29.95% 46.89% 13.37% 32.08% 10.38% 8.79% -
Total Cost 19,322 10,551 8,582 12,224 8,072 6,059 7,735 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 17.28% 3.25% 0.70% 4.83% 0.36% 4.09% 4.19% -
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 19.29 9.08 7.11 10.71 6.13 5.65 7.15 17.97%
EPS 5.01 0.78 0.16 1.11 0.08 0.90 1.09 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 2.41 1.08 0.82 1.28 0.77 0.67 0.85 18.94%
EPS 0.63 0.09 0.02 0.13 0.01 0.11 0.13 30.05%
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 3.03 2.31 1.83 1.31 2.61 6.02 6.57 -12.09%
P/EPS 11.68 26.92 81.25 12.61 200.00 37.78 43.12 -19.54%
EY 8.56 3.71 1.23 7.93 0.50 2.65 2.32 24.28%
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 3.03 2.20 1.83 1.31 2.29 5.31 6.85 -12.70%
P/EPS 11.68 25.64 81.25 12.61 175.00 33.33 44.95 -20.10%
EY 8.56 3.90 1.23 7.93 0.57 3.00 2.22 25.19%
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