[MICROLN] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 149.44%
YoY- 279.97%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 219,444 51,610 49,488 42,526 26,234 23,184 19,280 405.24%
PBT 50,142 13,172 16,160 7,890 3,677 2,972 2,964 557.86%
Tax -522 -206 -412 -829 -812 -890 -224 75.68%
NP 49,620 12,966 15,748 7,061 2,865 2,082 2,740 588.39%
-
NP to SH 51,858 13,406 16,164 7,360 2,950 1,992 2,620 630.38%
-
Tax Rate 1.04% 1.56% 2.55% 10.51% 22.08% 29.95% 7.56% -
Total Cost 169,824 38,644 33,740 35,465 23,369 21,102 16,540 371.73%
-
Net Worth 41,354 38,799 40,009 35,777 31,795 30,646 30,823 21.62%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 160 7,334 - - 51 -
Div Payout % - - 0.99% 99.65% - - 1.96% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 41,354 38,799 40,009 35,777 31,795 30,646 30,823 21.62%
NOSH 137,846 133,792 133,366 127,777 127,183 127,692 128,431 4.82%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 22.61% 25.12% 31.82% 16.60% 10.92% 8.98% 14.21% -
ROE 125.40% 34.55% 40.40% 20.57% 9.28% 6.50% 8.50% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 159.19 38.57 37.11 33.28 20.63 18.16 15.01 382.02%
EPS 37.62 10.02 12.12 5.76 2.32 1.56 2.04 596.76%
DPS 0.00 0.00 0.12 5.74 0.00 0.00 0.04 -
NAPS 0.30 0.29 0.30 0.28 0.25 0.24 0.24 16.02%
Adjusted Per Share Value based on latest NOSH - 128,997
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.46 4.81 4.61 3.97 2.45 2.16 1.80 404.79%
EPS 4.84 1.25 1.51 0.69 0.28 0.19 0.24 639.54%
DPS 0.00 0.00 0.01 0.68 0.00 0.00 0.00 -
NAPS 0.0386 0.0362 0.0373 0.0334 0.0296 0.0286 0.0287 21.82%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.59 0.585 0.60 0.51 0.25 0.21 0.20 -
P/RPS 0.37 1.52 1.62 1.53 1.21 1.16 1.33 -57.35%
P/EPS 1.57 5.84 4.95 8.85 10.78 13.46 9.80 -70.46%
EY 63.76 17.13 20.20 11.29 9.28 7.43 10.20 238.95%
DY 0.00 0.00 0.20 11.25 0.00 0.00 0.20 -
P/NAPS 1.97 2.02 2.00 1.82 1.00 0.88 0.83 77.84%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 20/08/13 21/05/13 20/02/13 21/11/12 15/08/12 03/05/12 -
Price 0.745 0.585 0.58 0.55 0.38 0.20 0.20 -
P/RPS 0.47 1.52 1.56 1.65 1.84 1.10 1.33 -49.98%
P/EPS 1.98 5.84 4.79 9.55 16.38 12.82 9.80 -65.53%
EY 50.50 17.13 20.90 10.47 6.11 7.80 10.20 190.20%
DY 0.00 0.00 0.21 10.44 0.00 0.00 0.20 -
P/NAPS 2.48 2.02 1.93 1.96 1.52 0.83 0.83 107.31%

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