[MICROLN] QoQ Cumulative Quarter Result on 31-Dec-2013

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013
Profit Trend
QoQ- 76.83%
YoY- 107.65%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 14,489 8,028 10,293 52,180 36,574 25,805 12,372 11.09%
PBT -2,361 1,413 1,823 15,130 8,357 6,586 4,040 -
Tax -277 -136 -428 -352 -87 -103 -103 93.27%
NP -2,638 1,277 1,395 14,778 8,270 6,483 3,937 -
-
NP to SH -2,438 1,418 1,513 15,283 8,643 6,703 4,041 -
-
Tax Rate - 9.62% 23.48% 2.33% 1.04% 1.56% 2.55% -
Total Cost 17,127 6,751 8,898 37,402 28,304 19,322 8,435 60.27%
-
Net Worth 38,656 42,858 41,263 44,194 41,354 38,799 40,009 -2.26%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 4,143 - - 40 -
Div Payout % - - - 27.11% - - 0.99% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 38,656 42,858 41,263 44,194 41,354 38,799 40,009 -2.26%
NOSH 138,059 138,254 137,545 138,106 137,846 133,792 133,366 2.33%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -18.21% 15.91% 13.55% 28.32% 22.61% 25.12% 31.82% -
ROE -6.31% 3.31% 3.67% 34.58% 20.90% 17.28% 10.10% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.49 5.81 7.48 37.78 26.53 19.29 9.28 8.50%
EPS -1.76 1.02 1.10 11.07 6.27 5.01 3.03 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.03 -
NAPS 0.28 0.31 0.30 0.32 0.30 0.29 0.30 -4.49%
Adjusted Per Share Value based on latest NOSH - 138,163
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.35 0.75 0.96 4.86 3.41 2.40 1.15 11.27%
EPS -0.23 0.13 0.14 1.42 0.81 0.62 0.38 -
DPS 0.00 0.00 0.00 0.39 0.00 0.00 0.00 -
NAPS 0.036 0.0399 0.0385 0.0412 0.0385 0.0362 0.0373 -2.33%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.64 0.76 0.90 0.70 0.59 0.585 0.60 -
P/RPS 6.10 13.09 12.03 1.85 2.22 3.03 6.47 -3.84%
P/EPS -36.24 74.10 81.82 6.33 9.41 11.68 19.80 -
EY -2.76 1.35 1.22 15.81 10.63 8.56 5.05 -
DY 0.00 0.00 0.00 4.29 0.00 0.00 0.05 -
P/NAPS 2.29 2.45 3.00 2.19 1.97 2.02 2.00 9.43%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 15/08/14 20/05/14 21/02/14 18/11/13 20/08/13 21/05/13 -
Price 0.65 0.735 0.85 0.785 0.745 0.585 0.58 -
P/RPS 6.19 12.66 11.36 2.08 2.81 3.03 6.25 -0.64%
P/EPS -36.81 71.66 77.27 7.09 11.88 11.68 19.14 -
EY -2.72 1.40 1.29 14.10 8.42 8.56 5.22 -
DY 0.00 0.00 0.00 3.82 0.00 0.00 0.05 -
P/NAPS 2.32 2.37 2.83 2.45 2.48 2.02 1.93 13.04%

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