[MICROLN] QoQ Quarter Result on 30-Sep-2013

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013
Profit Trend
QoQ- -27.12%
YoY- 59.41%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 8,028 10,293 15,606 10,769 13,433 12,372 22,850 -50.30%
PBT 1,413 1,823 6,773 1,771 2,546 4,040 5,132 -57.77%
Tax -136 -428 -265 16 0 -103 -220 -27.49%
NP 1,277 1,395 6,508 1,787 2,546 3,937 4,912 -59.36%
-
NP to SH 1,418 1,513 6,640 1,940 2,662 4,041 5,147 -57.76%
-
Tax Rate 9.62% 23.48% 3.91% -0.90% 0.00% 2.55% 4.29% -
Total Cost 6,751 8,898 9,098 8,982 10,887 8,435 17,938 -47.96%
-
Net Worth 43,096 41,263 44,212 41,276 38,792 40,009 36,119 12.53%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 4,144 - - 40 4,953 -
Div Payout % - - 62.42% - - 0.99% 96.24% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 43,096 41,263 44,212 41,276 38,792 40,009 36,119 12.53%
NOSH 139,019 137,545 138,163 137,588 133,768 133,366 128,997 5.12%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.91% 13.55% 41.70% 16.59% 18.95% 31.82% 21.50% -
ROE 3.29% 3.67% 15.02% 4.70% 6.86% 10.10% 14.25% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.77 7.48 11.30 7.83 10.04 9.28 17.71 -52.74%
EPS 1.02 1.10 4.81 1.41 1.99 3.03 3.99 -59.82%
DPS 0.00 0.00 3.00 0.00 0.00 0.03 3.84 -
NAPS 0.31 0.30 0.32 0.30 0.29 0.30 0.28 7.04%
Adjusted Per Share Value based on latest NOSH - 137,588
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.75 0.96 1.46 1.00 1.25 1.15 2.13 -50.23%
EPS 0.13 0.14 0.62 0.18 0.25 0.38 0.48 -58.23%
DPS 0.00 0.00 0.39 0.00 0.00 0.00 0.46 -
NAPS 0.0402 0.0385 0.0412 0.0385 0.0362 0.0373 0.0337 12.51%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.76 0.90 0.70 0.59 0.585 0.60 0.51 -
P/RPS 13.16 12.03 6.20 7.54 5.83 6.47 2.88 176.13%
P/EPS 74.51 81.82 14.57 41.84 29.40 19.80 12.78 224.98%
EY 1.34 1.22 6.87 2.39 3.40 5.05 7.82 -69.24%
DY 0.00 0.00 4.29 0.00 0.00 0.05 7.53 -
P/NAPS 2.45 3.00 2.19 1.97 2.02 2.00 1.82 21.98%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 15/08/14 20/05/14 21/02/14 18/11/13 20/08/13 21/05/13 20/02/13 -
Price 0.735 0.85 0.785 0.745 0.585 0.58 0.55 -
P/RPS 12.73 11.36 6.95 9.52 5.83 6.25 3.10 157.09%
P/EPS 72.06 77.27 16.33 52.84 29.40 19.14 13.78 202.18%
EY 1.39 1.29 6.12 1.89 3.40 5.22 7.25 -66.85%
DY 0.00 0.00 3.82 0.00 0.00 0.05 6.98 -
P/NAPS 2.37 2.83 2.45 2.48 2.02 1.93 1.96 13.53%

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