[MICROLN] QoQ Annualized Quarter Result on 30-Sep-2013

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013
Profit Trend
QoQ- 286.83%
YoY- 1657.5%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 32,112 41,172 52,180 219,444 51,610 49,488 42,526 -17.11%
PBT 5,652 7,292 15,130 50,142 13,172 16,160 7,890 -19.98%
Tax -544 -1,712 -352 -522 -206 -412 -829 -24.54%
NP 5,108 5,580 14,778 49,620 12,966 15,748 7,061 -19.46%
-
NP to SH 5,672 6,052 15,283 51,858 13,406 16,164 7,360 -15.98%
-
Tax Rate 9.62% 23.48% 2.33% 1.04% 1.56% 2.55% 10.51% -
Total Cost 27,004 35,592 37,402 169,824 38,644 33,740 35,465 -16.65%
-
Net Worth 42,858 41,263 44,194 41,354 38,799 40,009 35,777 12.83%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 4,143 - - 160 7,334 -
Div Payout % - - 27.11% - - 0.99% 99.65% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 42,858 41,263 44,194 41,354 38,799 40,009 35,777 12.83%
NOSH 138,254 137,545 138,106 137,846 133,792 133,366 127,777 5.40%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.91% 13.55% 28.32% 22.61% 25.12% 31.82% 16.60% -
ROE 13.23% 14.67% 34.58% 125.40% 34.55% 40.40% 20.57% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 23.23 29.93 37.78 159.19 38.57 37.11 33.28 -21.36%
EPS 4.08 4.40 11.07 37.62 10.02 12.12 5.76 -20.58%
DPS 0.00 0.00 3.00 0.00 0.00 0.12 5.74 -
NAPS 0.31 0.30 0.32 0.30 0.29 0.30 0.28 7.04%
Adjusted Per Share Value based on latest NOSH - 137,588
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.99 3.84 4.86 20.45 4.81 4.61 3.96 -17.12%
EPS 0.53 0.56 1.42 4.83 1.25 1.51 0.69 -16.16%
DPS 0.00 0.00 0.39 0.00 0.00 0.01 0.68 -
NAPS 0.0399 0.0385 0.0412 0.0385 0.0362 0.0373 0.0333 12.84%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.76 0.90 0.70 0.59 0.585 0.60 0.51 -
P/RPS 3.27 3.01 1.85 0.37 1.52 1.62 1.53 66.15%
P/EPS 18.52 20.45 6.33 1.57 5.84 4.95 8.85 63.82%
EY 5.40 4.89 15.81 63.76 17.13 20.20 11.29 -38.92%
DY 0.00 0.00 4.29 0.00 0.00 0.20 11.25 -
P/NAPS 2.45 3.00 2.19 1.97 2.02 2.00 1.82 21.98%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 15/08/14 20/05/14 21/02/14 18/11/13 20/08/13 21/05/13 20/02/13 -
Price 0.735 0.85 0.785 0.745 0.585 0.58 0.55 -
P/RPS 3.16 2.84 2.08 0.47 1.52 1.56 1.65 54.40%
P/EPS 17.92 19.32 7.09 1.98 5.84 4.79 9.55 52.30%
EY 5.58 5.18 14.10 50.50 17.13 20.90 10.47 -34.34%
DY 0.00 0.00 3.82 0.00 0.00 0.21 10.44 -
P/NAPS 2.37 2.83 2.45 2.48 2.02 1.93 1.96 13.53%

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