[MICROLN] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -325.64%
YoY- -114.02%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 4,868 4,981 5,030 3,774 4,065 4,687 4,290 8.76%
PBT 893 1,212 555 -137 26 679 389 73.75%
Tax -245 -229 -195 -1 -140 -177 -175 25.06%
NP 648 983 360 -138 -114 502 214 108.88%
-
NP to SH 743 996 364 -166 -39 484 236 114.36%
-
Tax Rate 27.44% 18.89% 35.14% - 538.46% 26.07% 44.99% -
Total Cost 4,220 3,998 4,670 3,912 4,179 4,185 4,076 2.33%
-
Net Worth 30,814 29,369 28,868 29,369 27,199 30,568 28,568 5.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 12 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 30,814 29,369 28,868 29,369 27,199 30,568 28,568 5.16%
NOSH 128,392 127,692 125,517 127,692 113,333 127,368 124,210 2.22%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 13.31% 19.73% 7.16% -3.66% -2.80% 10.71% 4.99% -
ROE 2.41% 3.39% 1.26% -0.57% -0.14% 1.58% 0.83% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.79 3.90 4.01 2.96 3.59 3.68 3.45 6.44%
EPS 0.58 0.78 0.29 -0.13 -0.03 0.38 0.19 110.00%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.23 0.23 0.24 0.24 0.23 2.86%
Adjusted Per Share Value based on latest NOSH - 127,692
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.45 0.46 0.47 0.35 0.38 0.44 0.40 8.14%
EPS 0.07 0.09 0.03 -0.02 0.00 0.05 0.02 129.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0287 0.0274 0.0269 0.0274 0.0254 0.0285 0.0266 5.18%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.12 0.105 0.13 0.125 0.13 0.13 0.14 -
P/RPS 3.16 2.69 3.24 4.23 3.62 3.53 4.05 -15.20%
P/EPS 20.74 13.46 44.83 -96.15 -377.78 34.21 73.68 -56.94%
EY 4.82 7.43 2.23 -1.04 -0.26 2.92 1.36 131.91%
DY 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.57 0.54 0.54 0.54 0.61 -12.38%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 15/02/12 29/11/11 18/08/11 12/05/11 21/02/11 23/11/10 24/08/10 -
Price 0.14 0.11 0.13 0.16 0.115 0.12 0.14 -
P/RPS 3.69 2.82 3.24 5.41 3.21 3.26 4.05 -6.00%
P/EPS 24.19 14.10 44.83 -123.08 -334.19 31.58 73.68 -52.31%
EY 4.13 7.09 2.23 -0.81 -0.30 3.17 1.36 109.28%
DY 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 0.58 0.48 0.57 0.70 0.48 0.50 0.61 -3.29%

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