[MICROLN] QoQ Annualized Quarter Result on 30-Jun-2013 [#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- -17.06%
YoY- 572.99%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 41,172 52,180 219,444 51,610 49,488 42,526 26,234 35.08%
PBT 7,292 15,130 50,142 13,172 16,160 7,890 3,677 57.91%
Tax -1,712 -352 -522 -206 -412 -829 -812 64.49%
NP 5,580 14,778 49,620 12,966 15,748 7,061 2,865 56.02%
-
NP to SH 6,052 15,283 51,858 13,406 16,164 7,360 2,950 61.52%
-
Tax Rate 23.48% 2.33% 1.04% 1.56% 2.55% 10.51% 22.08% -
Total Cost 35,592 37,402 169,824 38,644 33,740 35,465 23,369 32.40%
-
Net Worth 41,263 44,194 41,354 38,799 40,009 35,777 31,795 18.99%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 4,143 - - 160 7,334 - -
Div Payout % - 27.11% - - 0.99% 99.65% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 41,263 44,194 41,354 38,799 40,009 35,777 31,795 18.99%
NOSH 137,545 138,106 137,846 133,792 133,366 127,777 127,183 5.36%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.55% 28.32% 22.61% 25.12% 31.82% 16.60% 10.92% -
ROE 14.67% 34.58% 125.40% 34.55% 40.40% 20.57% 9.28% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.93 37.78 159.19 38.57 37.11 33.28 20.63 28.18%
EPS 4.40 11.07 37.62 10.02 12.12 5.76 2.32 53.27%
DPS 0.00 3.00 0.00 0.00 0.12 5.74 0.00 -
NAPS 0.30 0.32 0.30 0.29 0.30 0.28 0.25 12.93%
Adjusted Per Share Value based on latest NOSH - 133,768
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.84 4.87 20.46 4.81 4.61 3.97 2.45 34.96%
EPS 0.56 1.43 4.84 1.25 1.51 0.69 0.28 58.80%
DPS 0.00 0.39 0.00 0.00 0.01 0.68 0.00 -
NAPS 0.0385 0.0412 0.0386 0.0362 0.0373 0.0334 0.0296 19.17%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.90 0.70 0.59 0.585 0.60 0.51 0.25 -
P/RPS 3.01 1.85 0.37 1.52 1.62 1.53 1.21 83.69%
P/EPS 20.45 6.33 1.57 5.84 4.95 8.85 10.78 53.30%
EY 4.89 15.81 63.76 17.13 20.20 11.29 9.28 -34.78%
DY 0.00 4.29 0.00 0.00 0.20 11.25 0.00 -
P/NAPS 3.00 2.19 1.97 2.02 2.00 1.82 1.00 108.14%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 21/02/14 18/11/13 20/08/13 21/05/13 20/02/13 21/11/12 -
Price 0.85 0.785 0.745 0.585 0.58 0.55 0.38 -
P/RPS 2.84 2.08 0.47 1.52 1.56 1.65 1.84 33.59%
P/EPS 19.32 7.09 1.98 5.84 4.79 9.55 16.38 11.64%
EY 5.18 14.10 50.50 17.13 20.90 10.47 6.11 -10.43%
DY 0.00 3.82 0.00 0.00 0.21 10.44 0.00 -
P/NAPS 2.83 2.45 2.48 2.02 1.93 1.96 1.52 51.40%

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