[MICROLN] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 232.58%
YoY- 279.97%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 36,574 25,805 12,372 42,526 19,676 11,592 4,820 285.66%
PBT 8,357 6,586 4,040 7,890 2,758 1,486 741 402.16%
Tax -87 -103 -103 -829 -609 -445 -56 34.10%
NP 8,270 6,483 3,937 7,061 2,149 1,041 685 425.47%
-
NP to SH 8,643 6,703 4,041 7,360 2,213 996 655 457.52%
-
Tax Rate 1.04% 1.56% 2.55% 10.51% 22.08% 29.95% 7.56% -
Total Cost 28,304 19,322 8,435 35,465 17,527 10,551 4,135 260.08%
-
Net Worth 41,354 38,799 40,009 35,777 31,795 30,646 30,823 21.62%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 40 7,334 - - 12 -
Div Payout % - - 0.99% 99.65% - - 1.96% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 41,354 38,799 40,009 35,777 31,795 30,646 30,823 21.62%
NOSH 137,846 133,792 133,366 127,777 127,183 127,692 128,431 4.82%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 22.61% 25.12% 31.82% 16.60% 10.92% 8.98% 14.21% -
ROE 20.90% 17.28% 10.10% 20.57% 6.96% 3.25% 2.13% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.53 19.29 9.28 33.28 15.47 9.08 3.75 268.08%
EPS 6.27 5.01 3.03 5.76 1.74 0.78 0.51 431.86%
DPS 0.00 0.00 0.03 5.74 0.00 0.00 0.01 -
NAPS 0.30 0.29 0.30 0.28 0.25 0.24 0.24 16.02%
Adjusted Per Share Value based on latest NOSH - 128,997
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.41 2.40 1.15 3.96 1.83 1.08 0.45 285.32%
EPS 0.81 0.62 0.38 0.69 0.21 0.09 0.06 466.06%
DPS 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
NAPS 0.0385 0.0362 0.0373 0.0333 0.0296 0.0286 0.0287 21.61%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.59 0.585 0.60 0.51 0.25 0.21 0.20 -
P/RPS 2.22 3.03 6.47 1.53 1.62 2.31 5.33 -44.19%
P/EPS 9.41 11.68 19.80 8.85 14.37 26.92 39.22 -61.35%
EY 10.63 8.56 5.05 11.29 6.96 3.71 2.55 158.79%
DY 0.00 0.00 0.05 11.25 0.00 0.00 0.05 -
P/NAPS 1.97 2.02 2.00 1.82 1.00 0.88 0.83 77.84%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 20/08/13 21/05/13 20/02/13 21/11/12 15/08/12 03/05/12 -
Price 0.745 0.585 0.58 0.55 0.38 0.20 0.20 -
P/RPS 2.81 3.03 6.25 1.65 2.46 2.20 5.33 -34.71%
P/EPS 11.88 11.68 19.14 9.55 21.84 25.64 39.22 -54.86%
EY 8.42 8.56 5.22 10.47 4.58 3.90 2.55 121.58%
DY 0.00 0.00 0.05 10.44 0.00 0.00 0.05 -
P/NAPS 2.48 2.02 1.93 1.96 1.52 0.83 0.83 107.31%

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