Highlights

[MICROLN] YoY TTM Result on 2013-06-30 [#2]

Stock [MICROLN]: MICROLINK SOLUTIONS BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     21.59%    YoY -     377.84%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 248,437 219,373 40,388 56,739 21,441 17,556 22,623 46.66%
  YoY % 13.25% 443.16% -28.82% 164.63% 22.13% -22.40% -
  Horiz. % 1,098.16% 969.69% 178.53% 250.80% 94.78% 77.60% 100.00%
PBT -1,329 12,793 6,235 12,990 3,591 1,123 2,019 -
  YoY % -110.39% 105.18% -52.00% 261.74% 219.77% -44.38% -
  Horiz. % -65.82% 633.63% 308.82% 643.39% 177.86% 55.62% 100.00%
Tax -1,167 -3,115 -970 -485 -919 -513 -653 9.72%
  YoY % 62.54% -221.13% -100.00% 47.23% -79.14% 21.44% -
  Horiz. % 178.71% 477.03% 148.55% 74.27% 140.74% 78.56% 100.00%
NP -2,496 9,678 5,265 12,505 2,672 610 1,366 -
  YoY % -125.79% 83.82% -57.90% 368.00% 338.03% -55.34% -
  Horiz. % -182.72% 708.49% 385.43% 915.45% 195.61% 44.66% 100.00%
NP to SH -2,434 9,979 5,715 13,069 2,735 643 1,403 -
  YoY % -124.39% 74.61% -56.27% 377.84% 325.35% -54.17% -
  Horiz. % -173.49% 711.26% 407.34% 931.50% 194.94% 45.83% 100.00%
Tax Rate - % 24.35 % 15.56 % 3.73 % 25.59 % 45.68 % 32.34 % -
  YoY % 0.00% 56.49% 317.16% -85.42% -43.98% 41.25% -
  Horiz. % 0.00% 75.29% 48.11% 11.53% 79.13% 141.25% 100.00%
Total Cost 250,933 209,695 35,123 44,234 18,769 16,946 21,257 48.36%
  YoY % 19.67% 497.03% -20.60% 135.68% 10.76% -20.28% -
  Horiz. % 1,180.47% 986.48% 165.23% 208.09% 88.30% 79.72% 100.00%
Net Worth 74,696 54,170 38,837 38,792 30,311 28,868 28,568 16.60%
  YoY % 37.89% 39.48% 0.11% 27.98% 5.00% 1.05% -
  Horiz. % 261.46% 189.62% 135.95% 135.79% 106.10% 101.05% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 0 0 4,144 1,329 12 12 0 -
  YoY % 0.00% 0.00% 211.65% 10,255.70% 0.58% 0.00% -
  Horiz. % 0.00% 0.00% 32,460.63% 10,415.72% 100.58% 100.00% -
Div Payout % - % - % 72.53 % 10.18 % 0.47 % 1.99 % - % -
  YoY % 0.00% 0.00% 612.48% 2,065.96% -76.38% 0.00% -
  Horiz. % 0.00% 0.00% 3,644.72% 511.56% 23.62% 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 74,696 54,170 38,837 38,792 30,311 28,868 28,568 16.60%
  YoY % 37.89% 39.48% 0.11% 27.98% 5.00% 1.05% -
  Horiz. % 261.46% 189.62% 135.95% 135.79% 106.10% 101.05% 100.00%
NOSH 167,368 149,642 138,705 133,768 126,296 125,517 124,210 4.88%
  YoY % 11.85% 7.89% 3.69% 5.92% 0.62% 1.05% -
  Horiz. % 134.75% 120.48% 111.67% 107.70% 101.68% 101.05% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -1.00 % 4.41 % 13.04 % 22.04 % 12.46 % 3.47 % 6.04 % -
  YoY % -122.68% -66.18% -40.83% 76.89% 259.08% -42.55% -
  Horiz. % -16.56% 73.01% 215.89% 364.90% 206.29% 57.45% 100.00%
ROE -3.26 % 18.42 % 14.72 % 33.69 % 9.02 % 2.23 % 4.91 % -
  YoY % -117.70% 25.14% -56.31% 273.50% 304.48% -54.58% -
  Horiz. % -66.40% 375.15% 299.80% 686.15% 183.71% 45.42% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 148.44 146.60 29.12 42.42 16.98 13.99 18.21 39.84%
  YoY % 1.26% 403.43% -31.35% 149.82% 21.37% -23.17% -
  Horiz. % 815.16% 805.05% 159.91% 232.95% 93.25% 76.83% 100.00%
EPS -1.45 6.67 4.12 9.77 2.17 0.51 1.13 -
  YoY % -121.74% 61.89% -57.83% 350.23% 325.49% -54.87% -
  Horiz. % -128.32% 590.27% 364.60% 864.60% 192.04% 45.13% 100.00%
DPS 0.00 0.00 3.00 0.99 0.01 0.01 0.00 -
  YoY % 0.00% 0.00% 203.03% 9,800.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 30,000.00% 9,900.00% 100.00% 100.00% -
NAPS 0.4463 0.3620 0.2800 0.2900 0.2400 0.2300 0.2300 11.18%
  YoY % 23.29% 29.29% -3.45% 20.83% 4.35% 0.00% -
  Horiz. % 194.04% 157.39% 121.74% 126.09% 104.35% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,188
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 134.88 119.10 21.93 30.80 11.64 9.53 12.28 46.66%
  YoY % 13.25% 443.09% -28.80% 164.60% 22.14% -22.39% -
  Horiz. % 1,098.37% 969.87% 178.58% 250.81% 94.79% 77.61% 100.00%
EPS -1.32 5.42 3.10 7.10 1.48 0.35 0.76 -
  YoY % -124.35% 74.84% -56.34% 379.73% 322.86% -53.95% -
  Horiz. % -173.68% 713.16% 407.89% 934.21% 194.74% 46.05% 100.00%
DPS 0.00 0.00 2.25 0.72 0.01 0.01 0.00 -
  YoY % 0.00% 0.00% 212.50% 7,100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 22,500.00% 7,200.00% 100.00% 100.00% -
NAPS 0.4055 0.2941 0.2109 0.2106 0.1646 0.1567 0.1551 16.60%
  YoY % 37.88% 39.45% 0.14% 27.95% 5.04% 1.03% -
  Horiz. % 261.44% 189.62% 135.98% 135.78% 106.13% 101.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.2800 1.0800 0.6400 0.5850 0.2100 0.1300 0.1400 -
P/RPS 0.86 0.74 2.20 1.38 1.24 0.93 0.77 1.78%
  YoY % 16.22% -66.36% 59.42% 11.29% 33.33% 20.78% -
  Horiz. % 111.69% 96.10% 285.71% 179.22% 161.04% 120.78% 100.00%
P/EPS -88.02 16.20 15.53 5.99 9.70 25.38 12.39 -
  YoY % -643.33% 4.31% 159.27% -38.25% -61.78% 104.84% -
  Horiz. % -710.41% 130.75% 125.34% 48.35% 78.29% 204.84% 100.00%
EY -1.14 6.17 6.44 16.70 10.31 3.94 8.07 -
  YoY % -118.48% -4.19% -61.44% 61.98% 161.68% -51.18% -
  Horiz. % -14.13% 76.46% 79.80% 206.94% 127.76% 48.82% 100.00%
DY 0.00 0.00 4.69 1.70 0.05 0.08 0.00 -
  YoY % 0.00% 0.00% 175.88% 3,300.00% -37.50% 0.00% -
  Horiz. % 0.00% 0.00% 5,862.50% 2,125.00% 62.50% 100.00% -
P/NAPS 2.87 2.98 2.29 2.02 0.88 0.57 0.61 28.08%
  YoY % -3.69% 30.13% 13.37% 129.55% 54.39% -6.56% -
  Horiz. % 470.49% 488.52% 375.41% 331.15% 144.26% 93.44% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 21/11/16 13/11/15 13/11/14 20/08/13 15/08/12 18/08/11 24/08/10 -
Price 1.1000 1.3700 0.6500 0.5850 0.2000 0.1300 0.1400 -
P/RPS 0.74 0.93 2.23 1.38 1.18 0.93 0.77 -0.63%
  YoY % -20.43% -58.30% 61.59% 16.95% 26.88% 20.78% -
  Horiz. % 96.10% 120.78% 289.61% 179.22% 153.25% 120.78% 100.00%
P/EPS -75.64 20.54 15.78 5.99 9.24 25.38 12.39 -
  YoY % -468.26% 30.16% 163.44% -35.17% -63.59% 104.84% -
  Horiz. % -610.49% 165.78% 127.36% 48.35% 74.58% 204.84% 100.00%
EY -1.32 4.87 6.34 16.70 10.83 3.94 8.07 -
  YoY % -127.10% -23.19% -62.04% 54.20% 174.87% -51.18% -
  Horiz. % -16.36% 60.35% 78.56% 206.94% 134.20% 48.82% 100.00%
DY 0.00 0.00 4.62 1.70 0.05 0.08 0.00 -
  YoY % 0.00% 0.00% 171.76% 3,300.00% -37.50% 0.00% -
  Horiz. % 0.00% 0.00% 5,775.00% 2,125.00% 62.50% 100.00% -
P/NAPS 2.46 3.78 2.32 2.02 0.83 0.57 0.61 24.96%
  YoY % -34.92% 62.93% 14.85% 143.37% 45.61% -6.56% -
  Horiz. % 403.28% 619.67% 380.33% 331.15% 136.07% 93.44% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 2.230.00 
 UCREST 0.120.00 
 EITA 1.470.00 
 PUC 0.0450.00 
 WILLOW 0.5350.00 
 IRIS 0.1450.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.220.00 
Partners & Brokers