[MICROLN] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -89.41%
YoY- -96.06%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 23,475 22,623 22,994 17,193 15,688 15,877 14,572 37.38%
PBT 2,573 2,019 2,144 607 1,181 1,513 1,434 47.60%
Tax -770 -653 -533 -519 -243 -152 -164 180.12%
NP 1,803 1,366 1,611 88 938 1,361 1,270 26.28%
-
NP to SH 1,809 1,403 1,610 91 859 1,269 1,194 31.88%
-
Tax Rate 29.93% 32.34% 24.86% 85.50% 20.58% 10.05% 11.44% -
Total Cost 21,672 21,257 21,383 17,105 14,750 14,516 13,302 38.41%
-
Net Worth 30,568 28,568 29,281 29,857 28,029 27,845 28,346 5.15%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 30,568 28,568 29,281 29,857 28,029 27,845 28,346 5.15%
NOSH 127,368 124,210 127,311 135,714 167,368 126,571 128,846 -0.76%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.68% 6.04% 7.01% 0.51% 5.98% 8.57% 8.72% -
ROE 5.92% 4.91% 5.50% 0.30% 3.06% 4.56% 4.21% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.43 18.21 18.06 12.67 12.31 12.54 11.31 38.43%
EPS 1.42 1.13 1.26 0.07 0.67 1.00 0.93 32.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.23 0.22 0.22 0.22 0.22 5.96%
Adjusted Per Share Value based on latest NOSH - 135,714
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.19 2.11 2.14 1.60 1.46 1.48 1.36 37.34%
EPS 0.17 0.13 0.15 0.01 0.08 0.12 0.11 33.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0285 0.0266 0.0273 0.0278 0.0261 0.026 0.0264 5.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.13 0.14 0.14 0.15 0.15 0.16 0.18 -
P/RPS 0.71 0.77 0.78 1.18 1.22 1.28 1.59 -41.54%
P/EPS 9.15 12.39 11.07 223.70 22.25 15.96 19.42 -39.42%
EY 10.93 8.07 9.03 0.45 4.49 6.27 5.15 65.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.61 0.68 0.68 0.73 0.82 -24.28%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 24/08/10 17/05/10 09/02/10 24/11/09 24/08/09 19/05/09 -
Price 0.12 0.14 0.16 0.14 0.14 0.14 0.23 -
P/RPS 0.65 0.77 0.89 1.11 1.14 1.12 2.03 -53.16%
P/EPS 8.45 12.39 12.65 208.79 20.76 13.96 24.82 -51.21%
EY 11.84 8.07 7.90 0.48 4.82 7.16 4.03 104.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.61 0.70 0.64 0.64 0.64 1.05 -38.99%

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