[MICROLN] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.28%
YoY- 232.2%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 21,441 17,556 22,623 15,877 13,835 20,563 10,543 12.54%
PBT 3,591 1,123 2,019 1,513 28 5,370 2,787 4.31%
Tax -919 -513 -653 -152 354 -146 -176 31.68%
NP 2,672 610 1,366 1,361 382 5,224 2,611 0.38%
-
NP to SH 2,735 643 1,403 1,269 382 5,224 2,611 0.77%
-
Tax Rate 25.59% 45.68% 32.34% 10.05% -1,264.29% 2.72% 6.32% -
Total Cost 18,769 16,946 21,257 14,516 13,453 15,339 7,932 15.42%
-
Net Worth 30,311 28,868 28,568 27,845 27,917 33,346 23,563 4.28%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 12 12 - - 1,273 1,275 1,157 -53.26%
Div Payout % 0.47% 1.99% - - 333.45% 24.41% 44.35% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 30,311 28,868 28,568 27,845 27,917 33,346 23,563 4.28%
NOSH 126,296 125,517 124,210 126,571 126,896 128,253 115,789 1.45%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.46% 3.47% 6.04% 8.57% 2.76% 25.40% 24.77% -
ROE 9.02% 2.23% 4.91% 4.56% 1.37% 15.67% 11.08% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 16.98 13.99 18.21 12.54 10.90 16.03 9.11 10.92%
EPS 2.17 0.51 1.13 1.00 0.30 4.07 2.25 -0.60%
DPS 0.01 0.01 0.00 0.00 1.00 1.00 1.00 -53.55%
NAPS 0.24 0.23 0.23 0.22 0.22 0.26 0.2035 2.78%
Adjusted Per Share Value based on latest NOSH - 126,571
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.00 1.64 2.11 1.48 1.29 1.92 0.98 12.61%
EPS 0.26 0.06 0.13 0.12 0.04 0.49 0.24 1.34%
DPS 0.00 0.00 0.00 0.00 0.12 0.12 0.11 -
NAPS 0.0283 0.0269 0.0266 0.026 0.026 0.0311 0.022 4.28%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.21 0.13 0.14 0.16 0.34 0.47 0.65 -
P/RPS 1.24 0.93 0.77 1.28 3.12 2.93 7.14 -25.28%
P/EPS 9.70 25.38 12.39 15.96 112.94 11.54 28.83 -16.58%
EY 10.31 3.94 8.07 6.27 0.89 8.67 3.47 19.88%
DY 0.05 0.08 0.00 0.00 2.94 2.13 1.54 -43.48%
P/NAPS 0.88 0.57 0.61 0.73 1.55 1.81 3.19 -19.30%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 18/08/11 24/08/10 24/08/09 15/08/08 27/08/07 - -
Price 0.20 0.13 0.14 0.14 0.30 0.49 0.00 -
P/RPS 1.18 0.93 0.77 1.12 2.75 3.06 0.00 -
P/EPS 9.24 25.38 12.39 13.96 99.66 12.03 0.00 -
EY 10.83 3.94 8.07 7.16 1.00 8.31 0.00 -
DY 0.05 0.08 0.00 0.00 3.33 2.04 0.00 -
P/NAPS 0.83 0.57 0.61 0.64 1.36 1.88 0.00 -

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