[MICROLN] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 122.19%
YoY- 85.34%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 25,805 12,372 42,526 19,676 11,592 4,820 18,653 24.18%
PBT 6,586 4,040 7,890 2,758 1,486 741 2,523 89.69%
Tax -103 -103 -829 -609 -445 -56 -670 -71.33%
NP 6,483 3,937 7,061 2,149 1,041 685 1,853 130.63%
-
NP to SH 6,703 4,041 7,360 2,213 996 655 1,937 128.95%
-
Tax Rate 1.56% 2.55% 10.51% 22.08% 29.95% 7.56% 26.56% -
Total Cost 19,322 8,435 35,465 17,527 10,551 4,135 16,800 9.78%
-
Net Worth 38,799 40,009 35,777 31,795 30,646 30,823 30,607 17.14%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 40 7,334 - - 12 - -
Div Payout % - 0.99% 99.65% - - 1.96% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 38,799 40,009 35,777 31,795 30,646 30,823 30,607 17.14%
NOSH 133,792 133,366 127,777 127,183 127,692 128,431 127,533 3.24%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 25.12% 31.82% 16.60% 10.92% 8.98% 14.21% 9.93% -
ROE 17.28% 10.10% 20.57% 6.96% 3.25% 2.13% 6.33% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.29 9.28 33.28 15.47 9.08 3.75 14.63 20.26%
EPS 5.01 3.03 5.76 1.74 0.78 0.51 1.52 121.63%
DPS 0.00 0.03 5.74 0.00 0.00 0.01 0.00 -
NAPS 0.29 0.30 0.28 0.25 0.24 0.24 0.24 13.45%
Adjusted Per Share Value based on latest NOSH - 128,105
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.40 1.15 3.96 1.83 1.08 0.45 1.74 23.93%
EPS 0.62 0.38 0.69 0.21 0.09 0.06 0.18 128.24%
DPS 0.00 0.00 0.68 0.00 0.00 0.00 0.00 -
NAPS 0.0362 0.0373 0.0333 0.0296 0.0286 0.0287 0.0285 17.30%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.585 0.60 0.51 0.25 0.21 0.20 0.12 -
P/RPS 3.03 6.47 1.53 1.62 2.31 5.33 0.82 139.20%
P/EPS 11.68 19.80 8.85 14.37 26.92 39.22 7.90 29.81%
EY 8.56 5.05 11.29 6.96 3.71 2.55 12.66 -22.98%
DY 0.00 0.05 11.25 0.00 0.00 0.05 0.00 -
P/NAPS 2.02 2.00 1.82 1.00 0.88 0.83 0.50 153.87%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 21/05/13 20/02/13 21/11/12 15/08/12 03/05/12 15/02/12 -
Price 0.585 0.58 0.55 0.38 0.20 0.20 0.14 -
P/RPS 3.03 6.25 1.65 2.46 2.20 5.33 0.96 115.32%
P/EPS 11.68 19.14 9.55 21.84 25.64 39.22 9.22 17.09%
EY 8.56 5.22 10.47 4.58 3.90 2.55 10.85 -14.63%
DY 0.00 0.05 10.44 0.00 0.00 0.05 0.00 -
P/NAPS 2.02 1.93 1.96 1.52 0.83 0.83 0.58 129.93%

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