[MICROLN] YoY TTM 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- -32.31%
YoY- -64.4%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 24,544 17,850 23,475 15,688 14,362 19,652 14,951 8.60%
PBT 3,651 1,656 2,573 1,181 1,948 2,984 3,710 -0.26%
Tax -854 -565 -770 -243 465 -215 -187 28.77%
NP 2,797 1,091 1,803 938 2,413 2,769 3,523 -3.76%
-
NP to SH 2,956 1,155 1,809 859 2,413 2,769 3,523 -2.87%
-
Tax Rate 23.39% 34.12% 29.93% 20.58% -23.87% 7.21% 5.04% -
Total Cost 21,747 16,759 21,672 14,750 11,949 16,883 11,428 11.30%
-
Net Worth 32,026 29,369 30,568 28,029 28,252 31,880 25,690 3.73%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 12 12 - - 1,273 1,275 1,157 -53.26%
Div Payout % 0.43% 1.11% - - 52.79% 46.05% 32.87% -
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 32,026 29,369 30,568 28,029 28,252 31,880 25,690 3.73%
NOSH 128,105 127,692 127,368 167,368 128,421 127,520 128,450 -0.04%
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 11.40% 6.11% 7.68% 5.98% 16.80% 14.09% 23.56% -
ROE 9.23% 3.93% 5.92% 3.06% 8.54% 8.69% 13.71% -
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 19.16 13.98 18.43 12.31 11.18 15.41 11.64 8.65%
EPS 2.31 0.90 1.42 0.67 1.88 2.17 2.74 -2.80%
DPS 0.01 0.01 0.00 0.00 1.00 1.00 0.90 -52.72%
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 2.29 1.66 2.19 1.46 1.34 1.83 1.39 8.66%
EPS 0.28 0.11 0.17 0.08 0.22 0.26 0.33 -2.69%
DPS 0.00 0.00 0.00 0.00 0.12 0.12 0.11 -
NAPS 0.0298 0.0274 0.0285 0.0261 0.0263 0.0297 0.0239 3.74%
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 1.30 0.75 0.71 1.22 1.79 2.79 5.33 -20.93%
P/EPS 10.83 11.61 9.15 22.25 10.64 19.80 22.61 -11.53%
EY 9.23 8.61 10.93 4.49 9.39 5.05 4.42 13.04%
DY 0.04 0.10 0.00 0.00 5.00 2.33 1.45 -45.00%
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 - -
Price 0.38 0.11 0.12 0.14 0.19 0.31 0.00 -
P/RPS 1.98 0.79 0.65 1.14 1.70 2.01 0.00 -
P/EPS 16.47 12.16 8.45 20.76 10.11 14.28 0.00 -
EY 6.07 8.22 11.84 4.82 9.89 7.00 0.00 -
DY 0.03 0.09 0.00 0.00 5.26 3.23 0.00 -
P/NAPS 1.52 0.48 0.50 0.64 0.86 1.24 0.00 -

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