[MICROLN] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- 1949.45%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 52,181 42,526 18,653 22,453 17,193 14,813 15,754 22.06%
PBT 15,137 7,890 2,523 2,410 607 2,501 272 95.27%
Tax -904 -829 -670 -545 -519 -191 353 -
NP 14,233 7,061 1,853 1,865 88 2,310 625 68.27%
-
NP to SH 14,736 7,360 1,937 1,865 91 2,309 625 69.25%
-
Tax Rate 5.97% 10.51% 26.56% 22.61% 85.50% 7.64% -129.78% -
Total Cost 37,948 35,465 16,800 20,588 17,105 12,503 15,129 16.54%
-
Net Worth 44,194 35,777 30,607 30,530 28,599 29,340 30,612 6.30%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 8,286 7,334 - - - - 1,275 36.56%
Div Payout % 56.23% 99.65% - - - - 204.08% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 44,194 35,777 30,607 30,530 28,599 29,340 30,612 6.30%
NOSH 138,106 127,777 127,533 127,210 129,999 127,569 127,551 1.33%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 27.28% 16.60% 9.93% 8.31% 0.51% 15.59% 3.97% -
ROE 33.34% 20.57% 6.33% 6.11% 0.32% 7.87% 2.04% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 37.78 33.28 14.63 17.65 13.23 11.61 12.35 20.46%
EPS 10.67 5.76 1.52 1.46 0.07 1.81 0.49 67.02%
DPS 6.00 5.74 0.00 0.00 0.00 0.00 1.00 34.76%
NAPS 0.32 0.28 0.24 0.24 0.22 0.23 0.24 4.90%
Adjusted Per Share Value based on latest NOSH - 113,333
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4.87 3.97 1.74 2.09 1.60 1.38 1.47 22.07%
EPS 1.37 0.69 0.18 0.17 0.01 0.22 0.06 68.35%
DPS 0.77 0.68 0.00 0.00 0.00 0.00 0.12 36.27%
NAPS 0.0412 0.0334 0.0285 0.0285 0.0267 0.0274 0.0285 6.32%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.70 0.51 0.12 0.13 0.15 0.20 0.41 -
P/RPS 1.85 1.53 0.82 0.74 1.13 1.72 3.32 -9.27%
P/EPS 6.56 8.85 7.90 8.87 214.29 11.05 83.67 -34.55%
EY 15.24 11.29 12.66 11.28 0.47 9.05 1.20 52.68%
DY 8.57 11.25 0.00 0.00 0.00 0.00 2.44 23.26%
P/NAPS 2.19 1.82 0.50 0.54 0.68 0.87 1.71 4.20%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 20/02/13 15/02/12 21/02/11 09/02/10 25/02/09 20/02/08 -
Price 0.785 0.55 0.14 0.115 0.14 0.46 0.27 -
P/RPS 2.08 1.65 0.96 0.65 1.06 3.96 2.19 -0.85%
P/EPS 7.36 9.55 9.22 7.84 200.00 25.41 55.10 -28.48%
EY 13.59 10.47 10.85 12.75 0.50 3.93 1.81 39.89%
DY 7.64 10.44 0.00 0.00 0.00 0.00 3.70 12.83%
P/NAPS 2.45 1.96 0.58 0.48 0.64 2.00 1.13 13.75%

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