[MICROLN] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 159.64%
YoY- -86.06%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 19,280 18,653 18,380 17,608 15,096 22,453 24,517 -14.79%
PBT 2,964 2,523 2,173 836 -548 2,410 3,178 -4.53%
Tax -224 -670 -566 -392 -4 -545 -540 -44.34%
NP 2,740 1,853 1,606 444 -552 1,865 2,638 2.55%
-
NP to SH 2,620 1,937 1,592 396 -664 1,865 2,538 2.14%
-
Tax Rate 7.56% 26.56% 26.05% 46.89% - 22.61% 16.99% -
Total Cost 16,540 16,800 16,773 17,164 15,648 20,588 21,878 -16.99%
-
Net Worth 30,823 30,607 29,214 28,462 29,369 30,530 30,668 0.33%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 51 - - - 51 - - -
Div Payout % 1.96% - - - 0.00% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 30,823 30,607 29,214 28,462 29,369 30,530 30,668 0.33%
NOSH 128,431 127,533 127,021 123,750 127,692 127,210 127,785 0.33%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 14.21% 9.93% 8.74% 2.52% -3.66% 8.31% 10.76% -
ROE 8.50% 6.33% 5.45% 1.39% -2.26% 6.11% 8.28% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 15.01 14.63 14.47 14.23 11.82 17.65 19.19 -15.09%
EPS 2.04 1.52 1.25 0.32 -0.52 1.46 1.99 1.66%
DPS 0.04 0.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 0.24 0.24 0.23 0.23 0.23 0.24 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 125,517
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.80 1.74 1.71 1.64 1.41 2.09 2.29 -14.81%
EPS 0.24 0.18 0.15 0.04 -0.06 0.17 0.24 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0287 0.0285 0.0272 0.0265 0.0274 0.0285 0.0286 0.23%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.20 0.12 0.105 0.13 0.125 0.13 0.13 -
P/RPS 1.33 0.82 0.73 0.91 1.06 0.74 0.68 56.33%
P/EPS 9.80 7.90 8.38 40.62 -24.04 8.87 6.54 30.91%
EY 10.20 12.66 11.94 2.46 -4.16 11.28 15.28 -23.60%
DY 0.20 0.00 0.00 0.00 0.32 0.00 0.00 -
P/NAPS 0.83 0.50 0.46 0.57 0.54 0.54 0.54 33.15%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 03/05/12 15/02/12 29/11/11 18/08/11 12/05/11 21/02/11 23/11/10 -
Price 0.20 0.14 0.11 0.13 0.16 0.115 0.12 -
P/RPS 1.33 0.96 0.76 0.91 1.35 0.65 0.63 64.49%
P/EPS 9.80 9.22 8.78 40.62 -30.77 7.84 6.04 38.03%
EY 10.20 10.85 11.39 2.46 -3.25 12.75 16.56 -27.58%
DY 0.20 0.00 0.00 0.00 0.25 0.00 0.00 -
P/NAPS 0.83 0.58 0.48 0.57 0.70 0.48 0.50 40.15%

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