[MICROLN] QoQ Cumulative Quarter 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- 1201.1%
YoY- 453.43%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 22,453 18,388 13,701 9,411 17,193 12,106 8,271 94.24%
PBT 2,410 2,384 1,705 1,316 607 418 293 305.91%
Tax -545 -405 -228 -53 -519 -154 -94 221.70%
NP 1,865 1,979 1,477 1,263 88 264 199 342.70%
-
NP to SH 1,865 1,904 1,420 1,184 91 186 108 564.63%
-
Tax Rate 22.61% 16.99% 13.37% 4.03% 85.50% 36.84% 32.08% -
Total Cost 20,588 16,409 12,224 8,148 17,105 11,842 8,072 86.35%
-
Net Worth 30,530 30,668 29,423 29,281 28,599 28,029 29,700 1.84%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 30,530 30,668 29,423 29,281 28,599 28,029 29,700 1.84%
NOSH 127,210 127,785 127,927 127,311 129,999 167,368 135,000 -3.87%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.31% 10.76% 10.78% 13.42% 0.51% 2.18% 2.41% -
ROE 6.11% 6.21% 4.83% 4.04% 0.32% 0.66% 0.36% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.65 14.39 10.71 7.39 13.23 9.50 6.13 102.00%
EPS 1.46 1.49 1.11 0.93 0.07 0.15 0.08 589.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.23 0.23 0.22 0.22 0.22 5.95%
Adjusted Per Share Value based on latest NOSH - 127,311
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.09 1.71 1.28 0.88 1.60 1.13 0.77 94.22%
EPS 0.17 0.18 0.13 0.11 0.01 0.02 0.01 557.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0285 0.0286 0.0274 0.0273 0.0267 0.0261 0.0277 1.91%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.13 0.13 0.14 0.14 0.15 0.15 0.16 -
P/RPS 0.74 0.90 1.31 1.89 1.13 1.58 2.61 -56.74%
P/EPS 8.87 8.72 12.61 15.05 214.29 102.75 200.00 -87.39%
EY 11.28 11.46 7.93 6.64 0.47 0.97 0.50 693.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.61 0.61 0.68 0.68 0.73 -18.16%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 23/11/10 24/08/10 17/05/10 09/02/10 24/11/09 24/08/09 -
Price 0.115 0.12 0.14 0.16 0.14 0.14 0.14 -
P/RPS 0.65 0.83 1.31 2.16 1.06 1.47 2.29 -56.71%
P/EPS 7.84 8.05 12.61 17.20 200.00 95.90 175.00 -87.31%
EY 12.75 12.42 7.93 5.81 0.50 1.04 0.57 689.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.61 0.70 0.64 0.64 0.64 -17.40%

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