[MICROLN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -45.1%
YoY- 516.95%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 52,180 36,574 25,805 12,372 42,526 19,676 11,592 171.87%
PBT 15,130 8,357 6,586 4,040 7,890 2,758 1,486 367.78%
Tax -352 -87 -103 -103 -829 -609 -445 -14.43%
NP 14,778 8,270 6,483 3,937 7,061 2,149 1,041 483.46%
-
NP to SH 15,283 8,643 6,703 4,041 7,360 2,213 996 514.43%
-
Tax Rate 2.33% 1.04% 1.56% 2.55% 10.51% 22.08% 29.95% -
Total Cost 37,402 28,304 19,322 8,435 35,465 17,527 10,551 131.95%
-
Net Worth 44,194 41,354 38,799 40,009 35,777 31,795 30,646 27.55%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,143 - - 40 7,334 - - -
Div Payout % 27.11% - - 0.99% 99.65% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 44,194 41,354 38,799 40,009 35,777 31,795 30,646 27.55%
NOSH 138,106 137,846 133,792 133,366 127,777 127,183 127,692 5.35%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 28.32% 22.61% 25.12% 31.82% 16.60% 10.92% 8.98% -
ROE 34.58% 20.90% 17.28% 10.10% 20.57% 6.96% 3.25% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 37.78 26.53 19.29 9.28 33.28 15.47 9.08 158.02%
EPS 11.07 6.27 5.01 3.03 5.76 1.74 0.78 483.36%
DPS 3.00 0.00 0.00 0.03 5.74 0.00 0.00 -
NAPS 0.32 0.30 0.29 0.30 0.28 0.25 0.24 21.07%
Adjusted Per Share Value based on latest NOSH - 133,366
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.87 3.41 2.41 1.15 3.97 1.83 1.08 172.19%
EPS 1.43 0.81 0.63 0.38 0.69 0.21 0.09 528.84%
DPS 0.39 0.00 0.00 0.00 0.68 0.00 0.00 -
NAPS 0.0412 0.0386 0.0362 0.0373 0.0334 0.0296 0.0286 27.46%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.70 0.59 0.585 0.60 0.51 0.25 0.21 -
P/RPS 1.85 2.22 3.03 6.47 1.53 1.62 2.31 -13.72%
P/EPS 6.33 9.41 11.68 19.80 8.85 14.37 26.92 -61.80%
EY 15.81 10.63 8.56 5.05 11.29 6.96 3.71 162.15%
DY 4.29 0.00 0.00 0.05 11.25 0.00 0.00 -
P/NAPS 2.19 1.97 2.02 2.00 1.82 1.00 0.88 83.33%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 18/11/13 20/08/13 21/05/13 20/02/13 21/11/12 15/08/12 -
Price 0.785 0.745 0.585 0.58 0.55 0.38 0.20 -
P/RPS 2.08 2.81 3.03 6.25 1.65 2.46 2.20 -3.66%
P/EPS 7.09 11.88 11.68 19.14 9.55 21.84 25.64 -57.45%
EY 14.10 8.42 8.56 5.22 10.47 4.58 3.90 135.00%
DY 3.82 0.00 0.00 0.05 10.44 0.00 0.00 -
P/NAPS 2.45 2.48 2.02 1.93 1.96 1.52 0.83 105.36%

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