[MICROLN] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 48.13%
YoY- 85.34%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 51,610 49,488 42,526 26,234 23,184 19,280 18,653 97.20%
PBT 13,172 16,160 7,890 3,677 2,972 2,964 2,523 201.24%
Tax -206 -412 -829 -812 -890 -224 -670 -54.47%
NP 12,966 15,748 7,061 2,865 2,082 2,740 1,853 266.27%
-
NP to SH 13,406 16,164 7,360 2,950 1,992 2,620 1,937 263.60%
-
Tax Rate 1.56% 2.55% 10.51% 22.08% 29.95% 7.56% 26.56% -
Total Cost 38,644 33,740 35,465 23,369 21,102 16,540 16,800 74.34%
-
Net Worth 38,799 40,009 35,777 31,795 30,646 30,823 30,607 17.14%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 160 7,334 - - 51 - -
Div Payout % - 0.99% 99.65% - - 1.96% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 38,799 40,009 35,777 31,795 30,646 30,823 30,607 17.14%
NOSH 133,792 133,366 127,777 127,183 127,692 128,431 127,533 3.24%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 25.12% 31.82% 16.60% 10.92% 8.98% 14.21% 9.93% -
ROE 34.55% 40.40% 20.57% 9.28% 6.50% 8.50% 6.33% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 38.57 37.11 33.28 20.63 18.16 15.01 14.63 90.95%
EPS 10.02 12.12 5.76 2.32 1.56 2.04 1.52 251.97%
DPS 0.00 0.12 5.74 0.00 0.00 0.04 0.00 -
NAPS 0.29 0.30 0.28 0.25 0.24 0.24 0.24 13.45%
Adjusted Per Share Value based on latest NOSH - 128,105
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.81 4.61 3.97 2.45 2.16 1.80 1.74 97.09%
EPS 1.25 1.51 0.69 0.28 0.19 0.24 0.18 264.42%
DPS 0.00 0.01 0.68 0.00 0.00 0.00 0.00 -
NAPS 0.0362 0.0373 0.0334 0.0296 0.0286 0.0287 0.0285 17.30%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.585 0.60 0.51 0.25 0.21 0.20 0.12 -
P/RPS 1.52 1.62 1.53 1.21 1.16 1.33 0.82 50.95%
P/EPS 5.84 4.95 8.85 10.78 13.46 9.80 7.90 -18.25%
EY 17.13 20.20 11.29 9.28 7.43 10.20 12.66 22.35%
DY 0.00 0.20 11.25 0.00 0.00 0.20 0.00 -
P/NAPS 2.02 2.00 1.82 1.00 0.88 0.83 0.50 153.87%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 21/05/13 20/02/13 21/11/12 15/08/12 03/05/12 15/02/12 -
Price 0.585 0.58 0.55 0.38 0.20 0.20 0.14 -
P/RPS 1.52 1.56 1.65 1.84 1.10 1.33 0.96 35.88%
P/EPS 5.84 4.79 9.55 16.38 12.82 9.80 9.22 -26.26%
EY 17.13 20.90 10.47 6.11 7.80 10.20 10.85 35.62%
DY 0.00 0.21 10.44 0.00 0.00 0.20 0.00 -
P/NAPS 2.02 1.93 1.96 1.52 0.83 0.83 0.58 129.93%

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