[MICROLN] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -60.4%
YoY- -62.56%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 82,600 28,978 32,112 41,172 52,180 219,444 51,610 36.70%
PBT 1,050 -4,722 5,652 7,292 15,130 50,142 13,172 -81.39%
Tax -1,366 -554 -544 -1,712 -352 -522 -206 251.74%
NP -316 -5,276 5,108 5,580 14,778 49,620 12,966 -
-
NP to SH 161 -4,876 5,672 6,052 15,283 51,858 13,406 -94.71%
-
Tax Rate 130.10% - 9.62% 23.48% 2.33% 1.04% 1.56% -
Total Cost 82,916 34,254 27,004 35,592 37,402 169,824 38,644 66.12%
-
Net Worth 39,018 38,656 42,858 41,263 44,194 41,354 38,799 0.37%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 4,143 - - -
Div Payout % - - - - 27.11% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 39,018 38,656 42,858 41,263 44,194 41,354 38,799 0.37%
NOSH 134,545 138,059 138,254 137,545 138,106 137,846 133,792 0.37%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -0.38% -18.21% 15.91% 13.55% 28.32% 22.61% 25.12% -
ROE 0.41% -12.61% 13.23% 14.67% 34.58% 125.40% 34.55% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 61.39 20.99 23.23 29.93 37.78 159.19 38.57 36.20%
EPS 0.12 -3.52 4.08 4.40 11.07 37.62 10.02 -94.72%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.29 0.28 0.31 0.30 0.32 0.30 0.29 0.00%
Adjusted Per Share Value based on latest NOSH - 137,545
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.70 2.70 2.99 3.84 4.86 20.45 4.81 36.72%
EPS 0.02 -0.45 0.53 0.56 1.42 4.83 1.25 -93.60%
DPS 0.00 0.00 0.00 0.00 0.39 0.00 0.00 -
NAPS 0.0364 0.036 0.0399 0.0385 0.0412 0.0385 0.0362 0.36%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.60 0.64 0.76 0.90 0.70 0.59 0.585 -
P/RPS 0.98 3.05 3.27 3.01 1.85 0.37 1.52 -25.30%
P/EPS 500.00 -18.12 18.52 20.45 6.33 1.57 5.84 1826.86%
EY 0.20 -5.52 5.40 4.89 15.81 63.76 17.13 -94.81%
DY 0.00 0.00 0.00 0.00 4.29 0.00 0.00 -
P/NAPS 2.07 2.29 2.45 3.00 2.19 1.97 2.02 1.63%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 13/11/14 15/08/14 20/05/14 21/02/14 18/11/13 20/08/13 -
Price 0.52 0.65 0.735 0.85 0.785 0.745 0.585 -
P/RPS 0.85 3.10 3.16 2.84 2.08 0.47 1.52 -32.05%
P/EPS 433.33 -18.40 17.92 19.32 7.09 1.98 5.84 1651.98%
EY 0.23 -5.43 5.58 5.18 14.10 50.50 17.13 -94.30%
DY 0.00 0.00 0.00 0.00 3.82 0.00 0.00 -
P/NAPS 1.79 2.32 2.37 2.83 2.45 2.48 2.02 -7.72%

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