[MICROLN] QoQ Annualized Quarter 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- 21.67%
YoY- 3.86%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 26,234 23,184 19,280 18,653 18,380 17,608 15,096 44.39%
PBT 3,677 2,972 2,964 2,523 2,173 836 -548 -
Tax -812 -890 -224 -670 -566 -392 -4 3320.79%
NP 2,865 2,082 2,740 1,853 1,606 444 -552 -
-
NP to SH 2,950 1,992 2,620 1,937 1,592 396 -664 -
-
Tax Rate 22.08% 29.95% 7.56% 26.56% 26.05% 46.89% - -
Total Cost 23,369 21,102 16,540 16,800 16,773 17,164 15,648 30.55%
-
Net Worth 31,795 30,646 30,823 30,607 29,214 28,462 29,369 5.41%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 51 - - - 51 -
Div Payout % - - 1.96% - - - 0.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 31,795 30,646 30,823 30,607 29,214 28,462 29,369 5.41%
NOSH 127,183 127,692 128,431 127,533 127,021 123,750 127,692 -0.26%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.92% 8.98% 14.21% 9.93% 8.74% 2.52% -3.66% -
ROE 9.28% 6.50% 8.50% 6.33% 5.45% 1.39% -2.26% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 20.63 18.16 15.01 14.63 14.47 14.23 11.82 44.81%
EPS 2.32 1.56 2.04 1.52 1.25 0.32 -0.52 -
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.04 -
NAPS 0.25 0.24 0.24 0.24 0.23 0.23 0.23 5.70%
Adjusted Per Share Value based on latest NOSH - 128,392
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.45 2.16 1.80 1.74 1.71 1.64 1.41 44.38%
EPS 0.28 0.19 0.24 0.18 0.15 0.04 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0296 0.0286 0.0287 0.0285 0.0272 0.0265 0.0274 5.26%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.25 0.21 0.20 0.12 0.105 0.13 0.125 -
P/RPS 1.21 1.16 1.33 0.82 0.73 0.91 1.06 9.19%
P/EPS 10.78 13.46 9.80 7.90 8.38 40.62 -24.04 -
EY 9.28 7.43 10.20 12.66 11.94 2.46 -4.16 -
DY 0.00 0.00 0.20 0.00 0.00 0.00 0.32 -
P/NAPS 1.00 0.88 0.83 0.50 0.46 0.57 0.54 50.63%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 15/08/12 03/05/12 15/02/12 29/11/11 18/08/11 12/05/11 -
Price 0.38 0.20 0.20 0.14 0.11 0.13 0.16 -
P/RPS 1.84 1.10 1.33 0.96 0.76 0.91 1.35 22.86%
P/EPS 16.38 12.82 9.80 9.22 8.78 40.62 -30.77 -
EY 6.11 7.80 10.20 10.85 11.39 2.46 -3.25 -
DY 0.00 0.00 0.20 0.00 0.00 0.00 0.25 -
P/NAPS 1.52 0.83 0.83 0.58 0.48 0.57 0.70 67.44%

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