[MICROLN] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 105.08%
YoY- 520.51%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 67,639 8,084 4,981 4,687 3,835 4,024 3,497 43.15%
PBT 1,549 1,272 1,212 679 125 457 -1,463 -
Tax -719 -164 -229 -177 -60 31 -80 30.46%
NP 830 1,108 983 502 65 488 -1,543 -
-
NP to SH 881 1,217 996 484 78 488 -1,543 -
-
Tax Rate 46.42% 12.89% 18.89% 26.07% 48.00% -6.78% - -
Total Cost 66,809 6,976 3,998 4,185 3,770 3,536 5,040 36.74%
-
Net Worth 55,791 32,026 29,369 30,568 28,029 28,252 31,880 7.01%
Dividend
31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 55,791 32,026 29,369 30,568 28,029 28,252 31,880 7.01%
NOSH 151,896 128,105 127,692 127,368 167,368 128,421 127,520 2.14%
Ratio Analysis
31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.23% 13.71% 19.73% 10.71% 1.69% 12.13% -44.12% -
ROE 1.58% 3.80% 3.39% 1.58% 0.28% 1.73% -4.84% -
Per Share
31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 44.53 6.31 3.90 3.68 3.01 3.13 2.74 40.16%
EPS 0.58 0.95 0.78 0.38 0.06 0.38 -1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3673 0.25 0.23 0.24 0.22 0.22 0.25 4.76%
Adjusted Per Share Value based on latest NOSH - 127,368
31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 6.30 0.75 0.46 0.44 0.36 0.38 0.33 42.92%
EPS 0.08 0.11 0.09 0.05 0.01 0.05 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.052 0.0298 0.0274 0.0285 0.0261 0.0263 0.0297 7.01%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/15 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.30 0.25 0.105 0.13 0.15 0.20 0.43 -
P/RPS 2.92 3.96 2.69 3.53 4.98 6.38 15.68 -18.41%
P/EPS 224.14 26.32 13.46 34.21 245.01 52.63 -35.54 -
EY 0.45 3.80 7.43 2.92 0.41 1.90 -2.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.54 1.00 0.46 0.54 0.68 0.91 1.72 9.13%
Price Multiplier on Announcement Date
31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/02/16 21/11/12 29/11/11 23/11/10 24/11/09 19/11/08 21/11/07 -
Price 1.85 0.38 0.11 0.12 0.14 0.19 0.31 -
P/RPS 4.15 6.02 2.82 3.26 4.65 6.06 11.30 -11.42%
P/EPS 318.97 40.00 14.10 31.58 228.68 50.00 -25.62 -
EY 0.31 2.50 7.09 3.17 0.44 2.00 -3.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.04 1.52 0.48 0.50 0.64 0.86 1.24 18.50%

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