[MICROLN] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 119.62%
YoY- 516.95%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 52,180 219,444 51,610 49,488 42,526 26,234 23,184 71.48%
PBT 15,130 50,142 13,172 16,160 7,890 3,677 2,972 195.05%
Tax -352 -522 -206 -412 -829 -812 -890 -46.02%
NP 14,778 49,620 12,966 15,748 7,061 2,865 2,082 268.02%
-
NP to SH 15,283 51,858 13,406 16,164 7,360 2,950 1,992 287.55%
-
Tax Rate 2.33% 1.04% 1.56% 2.55% 10.51% 22.08% 29.95% -
Total Cost 37,402 169,824 38,644 33,740 35,465 23,369 21,102 46.30%
-
Net Worth 44,194 41,354 38,799 40,009 35,777 31,795 30,646 27.55%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,143 - - 160 7,334 - - -
Div Payout % 27.11% - - 0.99% 99.65% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 44,194 41,354 38,799 40,009 35,777 31,795 30,646 27.55%
NOSH 138,106 137,846 133,792 133,366 127,777 127,183 127,692 5.35%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 28.32% 22.61% 25.12% 31.82% 16.60% 10.92% 8.98% -
ROE 34.58% 125.40% 34.55% 40.40% 20.57% 9.28% 6.50% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 37.78 159.19 38.57 37.11 33.28 20.63 18.16 62.74%
EPS 11.07 37.62 10.02 12.12 5.76 2.32 1.56 267.95%
DPS 3.00 0.00 0.00 0.12 5.74 0.00 0.00 -
NAPS 0.32 0.30 0.29 0.30 0.28 0.25 0.24 21.07%
Adjusted Per Share Value based on latest NOSH - 133,366
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.86 20.45 4.81 4.61 3.96 2.44 2.16 71.45%
EPS 1.42 4.83 1.25 1.51 0.69 0.27 0.19 280.85%
DPS 0.39 0.00 0.00 0.01 0.68 0.00 0.00 -
NAPS 0.0412 0.0385 0.0362 0.0373 0.0333 0.0296 0.0286 27.46%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.70 0.59 0.585 0.60 0.51 0.25 0.21 -
P/RPS 1.85 0.37 1.52 1.62 1.53 1.21 1.16 36.38%
P/EPS 6.33 1.57 5.84 4.95 8.85 10.78 13.46 -39.44%
EY 15.81 63.76 17.13 20.20 11.29 9.28 7.43 65.20%
DY 4.29 0.00 0.00 0.20 11.25 0.00 0.00 -
P/NAPS 2.19 1.97 2.02 2.00 1.82 1.00 0.88 83.33%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 18/11/13 20/08/13 21/05/13 20/02/13 21/11/12 15/08/12 -
Price 0.785 0.745 0.585 0.58 0.55 0.38 0.20 -
P/RPS 2.08 0.47 1.52 1.56 1.65 1.84 1.10 52.73%
P/EPS 7.09 1.98 5.84 4.79 9.55 16.38 12.82 -32.55%
EY 14.10 50.50 17.13 20.90 10.47 6.11 7.80 48.23%
DY 3.82 0.00 0.00 0.21 10.44 0.00 0.00 -
P/NAPS 2.45 2.48 2.02 1.93 1.96 1.52 0.83 105.36%

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