[MICROLN] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 503.03%
YoY- -37.29%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 11,592 4,820 18,653 13,785 8,804 3,774 22,453 -35.66%
PBT 1,486 741 2,523 1,630 418 -137 2,410 -27.57%
Tax -445 -56 -670 -425 -196 -1 -545 -12.65%
NP 1,041 685 1,853 1,205 222 -138 1,865 -32.23%
-
NP to SH 996 655 1,937 1,194 198 -166 1,865 -34.20%
-
Tax Rate 29.95% 7.56% 26.56% 26.07% 46.89% - 22.61% -
Total Cost 10,551 4,135 16,800 12,580 8,582 3,912 20,588 -35.98%
-
Net Worth 30,646 30,823 30,607 29,214 28,462 29,369 30,530 0.25%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 12 - - - 12 - -
Div Payout % - 1.96% - - - 0.00% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 30,646 30,823 30,607 29,214 28,462 29,369 30,530 0.25%
NOSH 127,692 128,431 127,533 127,021 123,750 127,692 127,210 0.25%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.98% 14.21% 9.93% 8.74% 2.52% -3.66% 8.31% -
ROE 3.25% 2.13% 6.33% 4.09% 0.70% -0.57% 6.11% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.08 3.75 14.63 10.85 7.11 2.96 17.65 -35.82%
EPS 0.78 0.51 1.52 0.94 0.16 -0.13 1.46 -34.18%
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.24 0.24 0.24 0.23 0.23 0.23 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 127,692
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.08 0.45 1.74 1.29 0.82 0.35 2.09 -35.63%
EPS 0.09 0.06 0.18 0.11 0.02 -0.02 0.17 -34.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0286 0.0287 0.0285 0.0272 0.0265 0.0274 0.0285 0.23%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.21 0.20 0.12 0.105 0.13 0.125 0.13 -
P/RPS 2.31 5.33 0.82 0.97 1.83 4.23 0.74 113.74%
P/EPS 26.92 39.22 7.90 11.17 81.25 -96.15 8.87 109.76%
EY 3.71 2.55 12.66 8.95 1.23 -1.04 11.28 -52.38%
DY 0.00 0.05 0.00 0.00 0.00 0.08 0.00 -
P/NAPS 0.88 0.83 0.50 0.46 0.57 0.54 0.54 38.52%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 03/05/12 15/02/12 29/11/11 18/08/11 12/05/11 21/02/11 -
Price 0.20 0.20 0.14 0.11 0.13 0.16 0.115 -
P/RPS 2.20 5.33 0.96 1.01 1.83 5.41 0.65 125.59%
P/EPS 25.64 39.22 9.22 11.70 81.25 -123.08 7.84 120.48%
EY 3.90 2.55 10.85 8.55 1.23 -0.81 12.75 -54.63%
DY 0.00 0.05 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 0.83 0.83 0.58 0.48 0.57 0.70 0.48 44.11%

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