[MICROLN] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
03-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 35.26%
YoY- 494.58%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 42,526 26,234 23,184 19,280 18,653 18,380 17,608 79.52%
PBT 7,890 3,677 2,972 2,964 2,523 2,173 836 343.56%
Tax -829 -812 -890 -224 -670 -566 -392 64.38%
NP 7,061 2,865 2,082 2,740 1,853 1,606 444 527.11%
-
NP to SH 7,360 2,950 1,992 2,620 1,937 1,592 396 595.46%
-
Tax Rate 10.51% 22.08% 29.95% 7.56% 26.56% 26.05% 46.89% -
Total Cost 35,465 23,369 21,102 16,540 16,800 16,773 17,164 61.86%
-
Net Worth 35,777 31,795 30,646 30,823 30,607 29,214 28,462 16.39%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,334 - - 51 - - - -
Div Payout % 99.65% - - 1.96% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 35,777 31,795 30,646 30,823 30,607 29,214 28,462 16.39%
NOSH 127,777 127,183 127,692 128,431 127,533 127,021 123,750 2.14%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.60% 10.92% 8.98% 14.21% 9.93% 8.74% 2.52% -
ROE 20.57% 9.28% 6.50% 8.50% 6.33% 5.45% 1.39% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 33.28 20.63 18.16 15.01 14.63 14.47 14.23 75.73%
EPS 5.76 2.32 1.56 2.04 1.52 1.25 0.32 580.83%
DPS 5.74 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 0.28 0.25 0.24 0.24 0.24 0.23 0.23 13.94%
Adjusted Per Share Value based on latest NOSH - 128,431
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.97 2.45 2.16 1.80 1.74 1.71 1.64 79.80%
EPS 0.69 0.28 0.19 0.24 0.18 0.15 0.04 561.87%
DPS 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0334 0.0296 0.0286 0.0287 0.0285 0.0272 0.0265 16.59%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.51 0.25 0.21 0.20 0.12 0.105 0.13 -
P/RPS 1.53 1.21 1.16 1.33 0.82 0.73 0.91 41.17%
P/EPS 8.85 10.78 13.46 9.80 7.90 8.38 40.62 -63.62%
EY 11.29 9.28 7.43 10.20 12.66 11.94 2.46 174.89%
DY 11.25 0.00 0.00 0.20 0.00 0.00 0.00 -
P/NAPS 1.82 1.00 0.88 0.83 0.50 0.46 0.57 116.07%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 21/11/12 15/08/12 03/05/12 15/02/12 29/11/11 18/08/11 -
Price 0.55 0.38 0.20 0.20 0.14 0.11 0.13 -
P/RPS 1.65 1.84 1.10 1.33 0.96 0.76 0.91 48.42%
P/EPS 9.55 16.38 12.82 9.80 9.22 8.78 40.62 -61.73%
EY 10.47 6.11 7.80 10.20 10.85 11.39 2.46 161.47%
DY 10.44 0.00 0.00 0.20 0.00 0.00 0.00 -
P/NAPS 1.96 1.52 0.83 0.83 0.58 0.48 0.57 126.96%

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