[MICROLN] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 1669.23%
YoY- 34.84%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 50,078 19,699 16,816 22,994 14,572 14,442 23,465 13.45%
PBT 11,189 3,401 957 2,144 1,434 -1,148 7,549 6.77%
Tax -874 -725 -493 -533 -164 354 -197 28.15%
NP 10,315 2,676 464 1,611 1,270 -794 7,352 5.80%
-
NP to SH 10,748 2,758 515 1,610 1,194 -794 7,352 6.52%
-
Tax Rate 7.81% 21.32% 51.52% 24.86% 11.44% - 2.61% -
Total Cost 39,763 17,023 16,352 21,383 13,302 15,236 16,113 16.23%
-
Net Worth 40,009 30,823 29,369 29,281 28,346 29,409 30,520 4.61%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 1,329 12 12 - - 1,273 2,433 -9.57%
Div Payout % 12.37% 0.47% 2.48% - - 0.00% 33.09% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 40,009 30,823 29,369 29,281 28,346 29,409 30,520 4.61%
NOSH 133,366 128,431 127,692 127,311 128,846 127,868 127,167 0.79%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 20.60% 13.58% 2.76% 7.01% 8.72% -5.50% 31.33% -
ROE 26.86% 8.95% 1.75% 5.50% 4.21% -2.70% 24.09% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 37.55 15.34 13.17 18.06 11.31 11.29 18.45 12.56%
EPS 8.06 2.15 0.40 1.26 0.93 -0.62 5.78 5.69%
DPS 1.00 0.01 0.01 0.00 0.00 1.00 1.91 -10.21%
NAPS 0.30 0.24 0.23 0.23 0.22 0.23 0.24 3.78%
Adjusted Per Share Value based on latest NOSH - 127,311
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.67 1.84 1.57 2.14 1.36 1.35 2.19 13.43%
EPS 1.00 0.26 0.05 0.15 0.11 -0.07 0.69 6.37%
DPS 0.12 0.00 0.00 0.00 0.00 0.12 0.23 -10.26%
NAPS 0.0373 0.0287 0.0274 0.0273 0.0264 0.0274 0.0284 4.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.60 0.20 0.125 0.14 0.18 0.35 0.47 -
P/RPS 1.60 1.30 0.95 0.78 1.59 3.10 2.55 -7.46%
P/EPS 7.45 9.31 30.99 11.07 19.42 -56.37 8.13 -1.44%
EY 13.43 10.74 3.23 9.03 5.15 -1.77 12.30 1.47%
DY 1.66 0.05 0.08 0.00 0.00 2.86 4.07 -13.87%
P/NAPS 2.00 0.83 0.54 0.61 0.82 1.52 1.96 0.33%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 03/05/12 12/05/11 17/05/10 19/05/09 09/05/08 23/05/07 -
Price 0.58 0.20 0.16 0.16 0.23 0.36 0.48 -
P/RPS 1.54 1.30 1.21 0.89 2.03 3.19 2.60 -8.35%
P/EPS 7.20 9.31 39.67 12.65 24.82 -57.98 8.30 -2.33%
EY 13.89 10.74 2.52 7.90 4.03 -1.72 12.04 2.40%
DY 1.72 0.05 0.06 0.00 0.00 2.78 3.99 -13.07%
P/NAPS 1.93 0.83 0.70 0.70 1.05 1.57 2.00 -0.59%

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