[MICROLN] QoQ 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- 256.89%
YoY- 22.19%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 13,433 12,372 22,850 8,084 6,772 4,820 4,868 96.85%
PBT 2,546 4,040 5,132 1,272 745 741 893 101.19%
Tax 0 -103 -220 -164 -389 -56 -245 -
NP 2,546 3,937 4,912 1,108 356 685 648 149.20%
-
NP to SH 2,662 4,041 5,147 1,217 341 655 743 134.32%
-
Tax Rate 0.00% 2.55% 4.29% 12.89% 52.21% 7.56% 27.44% -
Total Cost 10,887 8,435 17,938 6,976 6,416 4,135 4,220 88.21%
-
Net Worth 38,792 40,009 36,119 32,026 30,311 30,823 30,814 16.60%
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 4,953 - - 12 - -
Div Payout % - 0.99% 96.24% - - 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 38,792 40,009 36,119 32,026 30,311 30,823 30,814 16.60%
NOSH 133,768 133,366 128,997 128,105 126,296 128,431 128,392 2.77%
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 18.95% 31.82% 21.50% 13.71% 5.26% 14.21% 13.31% -
ROE 6.86% 10.10% 14.25% 3.80% 1.13% 2.13% 2.41% -
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 10.04 9.28 17.71 6.31 5.36 3.75 3.79 91.56%
EPS 1.99 3.03 3.99 0.95 0.27 0.51 0.58 127.65%
DPS 0.00 0.03 3.84 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 1.25 1.15 2.13 0.75 0.63 0.45 0.45 97.72%
EPS 0.25 0.38 0.48 0.11 0.03 0.06 0.07 133.82%
DPS 0.00 0.00 0.46 0.00 0.00 0.00 0.00 -
NAPS 0.0362 0.0373 0.0337 0.0299 0.0283 0.0287 0.0287 16.75%
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 5.83 6.47 2.88 3.96 3.92 5.33 3.16 50.48%
P/EPS 29.40 19.80 12.78 26.32 77.78 39.22 20.74 26.21%
EY 3.40 5.05 7.82 3.80 1.29 2.55 4.82 -20.77%
DY 0.00 0.05 7.53 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 5.83 6.25 3.10 6.02 3.73 5.33 3.69 35.69%
P/EPS 29.40 19.14 13.78 40.00 74.07 39.22 24.19 13.90%
EY 3.40 5.22 7.25 2.50 1.35 2.55 4.13 -12.17%
DY 0.00 0.05 6.98 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