[MICROLN] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -48.29%
YoY- 250.38%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 17,193 15,688 15,877 14,572 14,813 14,362 13,835 15.54%
PBT 607 1,181 1,513 1,434 2,501 1,948 28 673.13%
Tax -519 -243 -152 -164 -191 465 354 -
NP 88 938 1,361 1,270 2,310 2,413 382 -62.32%
-
NP to SH 91 859 1,269 1,194 2,309 2,413 382 -61.47%
-
Tax Rate 85.50% 20.58% 10.05% 11.44% 7.64% -23.87% -1,264.29% -
Total Cost 17,105 14,750 14,516 13,302 12,503 11,949 13,453 17.31%
-
Net Worth 29,857 28,029 27,845 28,346 29,205 28,252 27,917 4.56%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 1,273 1,273 -
Div Payout % - - - - - 52.79% 333.45% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 29,857 28,029 27,845 28,346 29,205 28,252 27,917 4.56%
NOSH 135,714 167,368 126,571 128,846 126,981 128,421 126,896 4.56%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.51% 5.98% 8.57% 8.72% 15.59% 16.80% 2.76% -
ROE 0.30% 3.06% 4.56% 4.21% 7.91% 8.54% 1.37% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.67 12.31 12.54 11.31 11.67 11.18 10.90 10.52%
EPS 0.07 0.67 1.00 0.93 1.82 1.88 0.30 -61.99%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.22 0.22 0.22 0.22 0.23 0.22 0.22 0.00%
Adjusted Per Share Value based on latest NOSH - 128,846
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.60 1.46 1.48 1.36 1.38 1.34 1.29 15.39%
EPS 0.01 0.08 0.12 0.11 0.22 0.23 0.04 -60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.12 -
NAPS 0.0278 0.0261 0.026 0.0264 0.0272 0.0263 0.026 4.55%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.15 0.15 0.16 0.18 0.20 0.20 0.34 -
P/RPS 1.18 1.22 1.28 1.59 1.71 1.79 3.12 -47.60%
P/EPS 223.70 22.25 15.96 19.42 11.00 10.64 112.94 57.52%
EY 0.45 4.49 6.27 5.15 9.09 9.39 0.89 -36.45%
DY 0.00 0.00 0.00 0.00 0.00 5.00 2.94 -
P/NAPS 0.68 0.68 0.73 0.82 0.87 0.91 1.55 -42.17%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 09/02/10 24/11/09 24/08/09 19/05/09 25/02/09 19/11/08 15/08/08 -
Price 0.14 0.14 0.14 0.23 0.46 0.19 0.30 -
P/RPS 1.11 1.14 1.12 2.03 3.94 1.70 2.75 -45.29%
P/EPS 208.79 20.76 13.96 24.82 25.30 10.11 99.66 63.50%
EY 0.48 4.82 7.16 4.03 3.95 9.89 1.00 -38.61%
DY 0.00 0.00 0.00 0.00 0.00 5.26 3.33 -
P/NAPS 0.64 0.64 0.64 1.05 2.00 0.86 1.36 -39.41%

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