[MICROLN] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
15-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 67.71%
YoY- 3.86%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 236,299 127,367 42,526 18,653 22,453 17,193 14,813 46.50%
PBT 3,118 9,380 7,890 2,523 2,410 607 2,501 3.08%
Tax -1,846 -2,013 -827 -670 -545 -519 -191 36.72%
NP 1,272 7,367 7,063 1,853 1,865 88 2,310 -7.89%
-
NP to SH 1,347 7,845 7,362 1,937 1,865 91 2,309 -7.16%
-
Tax Rate 59.20% 21.46% 10.48% 26.56% 22.61% 85.50% 7.64% -
Total Cost 235,027 120,000 35,463 16,800 20,588 17,105 12,503 49.86%
-
Net Worth 56,225 48,328 36,119 30,814 27,199 29,857 29,205 9.45%
Dividend
31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - 1,302 12 - - - -
Div Payout % - - 17.70% 0.66% - - - -
Equity
31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 56,225 48,328 36,119 30,814 27,199 29,857 29,205 9.45%
NOSH 150,980 138,080 128,997 128,392 113,333 135,714 126,981 2.41%
Ratio Analysis
31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 0.54% 5.78% 16.61% 9.93% 8.31% 0.51% 15.59% -
ROE 2.40% 16.23% 20.38% 6.29% 6.86% 0.30% 7.91% -
Per Share
31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 156.51 92.24 32.97 14.53 19.81 12.67 11.67 43.04%
EPS 0.89 5.68 5.71 1.51 1.65 0.07 1.82 -9.39%
DPS 0.00 0.00 1.01 0.01 0.00 0.00 0.00 -
NAPS 0.3724 0.35 0.28 0.24 0.24 0.22 0.23 6.87%
Adjusted Per Share Value based on latest NOSH - 128,392
31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 22.02 11.87 3.96 1.74 2.09 1.60 1.38 46.51%
EPS 0.13 0.73 0.69 0.18 0.17 0.01 0.22 -6.99%
DPS 0.00 0.00 0.12 0.00 0.00 0.00 0.00 -
NAPS 0.0524 0.045 0.0337 0.0287 0.0253 0.0278 0.0272 9.46%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/03/16 31/03/15 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.40 0.585 0.51 0.12 0.13 0.15 0.20 -
P/RPS 0.89 0.63 1.55 0.83 0.66 1.18 1.71 -8.61%
P/EPS 156.92 10.30 8.94 7.95 7.90 223.70 11.00 44.26%
EY 0.64 9.71 11.19 12.57 12.66 0.45 9.09 -30.64%
DY 0.00 0.00 1.98 0.08 0.00 0.00 0.00 -
P/NAPS 3.76 1.67 1.82 0.50 0.54 0.68 0.87 22.36%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/05/16 20/05/15 20/02/13 15/02/12 21/02/11 09/02/10 25/02/09 -
Price 1.23 0.62 0.55 0.14 0.115 0.14 0.46 -
P/RPS 0.79 0.67 1.67 0.96 0.58 1.11 3.94 -19.87%
P/EPS 137.87 10.91 9.64 9.28 6.99 208.79 25.30 26.33%
EY 0.73 9.16 10.38 10.78 14.31 0.48 3.95 -20.77%
DY 0.00 0.00 1.84 0.07 0.00 0.00 0.00 -
P/NAPS 3.30 1.77 1.96 0.58 0.48 0.64 2.00 7.14%

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