[MICROLN] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 65.87%
YoY- 572.99%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 10,293 52,180 36,574 25,805 12,372 42,526 19,676 -35.10%
PBT 1,823 15,130 8,357 6,586 4,040 7,890 2,758 -24.13%
Tax -428 -352 -87 -103 -103 -829 -609 -20.97%
NP 1,395 14,778 8,270 6,483 3,937 7,061 2,149 -25.04%
-
NP to SH 1,513 15,283 8,643 6,703 4,041 7,360 2,213 -22.41%
-
Tax Rate 23.48% 2.33% 1.04% 1.56% 2.55% 10.51% 22.08% -
Total Cost 8,898 37,402 28,304 19,322 8,435 35,465 17,527 -36.38%
-
Net Worth 41,263 44,194 41,354 38,799 40,009 35,777 31,795 18.99%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 4,143 - - 40 7,334 - -
Div Payout % - 27.11% - - 0.99% 99.65% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 41,263 44,194 41,354 38,799 40,009 35,777 31,795 18.99%
NOSH 137,545 138,106 137,846 133,792 133,366 127,777 127,183 5.36%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.55% 28.32% 22.61% 25.12% 31.82% 16.60% 10.92% -
ROE 3.67% 34.58% 20.90% 17.28% 10.10% 20.57% 6.96% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.48 37.78 26.53 19.29 9.28 33.28 15.47 -38.42%
EPS 1.10 11.07 6.27 5.01 3.03 5.76 1.74 -26.36%
DPS 0.00 3.00 0.00 0.00 0.03 5.74 0.00 -
NAPS 0.30 0.32 0.30 0.29 0.30 0.28 0.25 12.93%
Adjusted Per Share Value based on latest NOSH - 133,768
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.96 4.87 3.41 2.41 1.15 3.97 1.83 -34.98%
EPS 0.14 1.43 0.81 0.63 0.38 0.69 0.21 -23.70%
DPS 0.00 0.39 0.00 0.00 0.00 0.68 0.00 -
NAPS 0.0385 0.0412 0.0386 0.0362 0.0373 0.0334 0.0296 19.17%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.90 0.70 0.59 0.585 0.60 0.51 0.25 -
P/RPS 12.03 1.85 2.22 3.03 6.47 1.53 1.62 281.09%
P/EPS 81.82 6.33 9.41 11.68 19.80 8.85 14.37 219.19%
EY 1.22 15.81 10.63 8.56 5.05 11.29 6.96 -68.71%
DY 0.00 4.29 0.00 0.00 0.05 11.25 0.00 -
P/NAPS 3.00 2.19 1.97 2.02 2.00 1.82 1.00 108.14%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 21/02/14 18/11/13 20/08/13 21/05/13 20/02/13 21/11/12 -
Price 0.85 0.785 0.745 0.585 0.58 0.55 0.38 -
P/RPS 11.36 2.08 2.81 3.03 6.25 1.65 2.46 177.56%
P/EPS 77.27 7.09 11.88 11.68 19.14 9.55 21.84 132.36%
EY 1.29 14.10 8.42 8.56 5.22 10.47 4.58 -57.06%
DY 0.00 3.82 0.00 0.00 0.05 10.44 0.00 -
P/NAPS 2.83 2.45 2.48 2.02 1.93 1.96 1.52 51.40%

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