[MICROLN] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -23.97%
YoY- 403.03%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 49,488 42,526 26,234 23,184 19,280 18,653 18,380 93.42%
PBT 16,160 7,890 3,677 2,972 2,964 2,523 2,173 280.53%
Tax -412 -829 -812 -890 -224 -670 -566 -19.06%
NP 15,748 7,061 2,865 2,082 2,740 1,853 1,606 357.49%
-
NP to SH 16,164 7,360 2,950 1,992 2,620 1,937 1,592 368.22%
-
Tax Rate 2.55% 10.51% 22.08% 29.95% 7.56% 26.56% 26.05% -
Total Cost 33,740 35,465 23,369 21,102 16,540 16,800 16,773 59.28%
-
Net Worth 40,009 35,777 31,795 30,646 30,823 30,607 29,214 23.29%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 160 7,334 - - 51 - - -
Div Payout % 0.99% 99.65% - - 1.96% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 40,009 35,777 31,795 30,646 30,823 30,607 29,214 23.29%
NOSH 133,366 127,777 127,183 127,692 128,431 127,533 127,021 3.29%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 31.82% 16.60% 10.92% 8.98% 14.21% 9.93% 8.74% -
ROE 40.40% 20.57% 9.28% 6.50% 8.50% 6.33% 5.45% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 37.11 33.28 20.63 18.16 15.01 14.63 14.47 87.25%
EPS 12.12 5.76 2.32 1.56 2.04 1.52 1.25 354.07%
DPS 0.12 5.74 0.00 0.00 0.04 0.00 0.00 -
NAPS 0.30 0.28 0.25 0.24 0.24 0.24 0.23 19.35%
Adjusted Per Share Value based on latest NOSH - 126,296
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.61 3.96 2.44 2.16 1.80 1.74 1.71 93.58%
EPS 1.51 0.69 0.27 0.19 0.24 0.18 0.15 365.56%
DPS 0.01 0.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0373 0.0333 0.0296 0.0286 0.0287 0.0285 0.0272 23.40%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.60 0.51 0.25 0.21 0.20 0.12 0.105 -
P/RPS 1.62 1.53 1.21 1.16 1.33 0.82 0.73 70.05%
P/EPS 4.95 8.85 10.78 13.46 9.80 7.90 8.38 -29.57%
EY 20.20 11.29 9.28 7.43 10.20 12.66 11.94 41.93%
DY 0.20 11.25 0.00 0.00 0.20 0.00 0.00 -
P/NAPS 2.00 1.82 1.00 0.88 0.83 0.50 0.46 166.15%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 20/02/13 21/11/12 15/08/12 03/05/12 15/02/12 29/11/11 -
Price 0.58 0.55 0.38 0.20 0.20 0.14 0.11 -
P/RPS 1.56 1.65 1.84 1.10 1.33 0.96 0.76 61.44%
P/EPS 4.79 9.55 16.38 12.82 9.80 9.22 8.78 -33.20%
EY 20.90 10.47 6.11 7.80 10.20 10.85 11.39 49.82%
DY 0.21 10.44 0.00 0.00 0.20 0.00 0.00 -
P/NAPS 1.93 1.96 1.52 0.83 0.83 0.58 0.48 152.64%

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