[MICROLN] QoQ TTM Result on 30-Jun-2014 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
15-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -9.75%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 127,367 75,717 40,388 44,696 50,101 52,180 59,424 66.31%
PBT 9,380 963 6,235 11,780 12,913 15,130 13,489 -21.52%
Tax -2,013 -1,253 -970 -813 -677 -352 -305 252.25%
NP 7,367 -290 5,265 10,967 12,236 14,778 13,184 -32.18%
-
NP to SH 7,845 148 5,715 11,511 12,755 15,283 13,792 -31.37%
-
Tax Rate 21.46% 130.11% 15.56% 6.90% 5.24% 2.33% 2.26% -
Total Cost 120,000 76,007 35,123 33,729 37,865 37,402 46,240 88.95%
-
Net Worth 48,328 39,388 38,837 43,096 41,263 44,212 41,276 11.09%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 4,144 4,144 4,144 4,184 1,329 -
Div Payout % - - 72.53% 36.01% 32.50% 27.38% 9.64% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 48,328 39,388 38,837 43,096 41,263 44,212 41,276 11.09%
NOSH 138,080 135,822 138,705 139,019 137,545 138,163 137,588 0.23%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.78% -0.38% 13.04% 24.54% 24.42% 28.32% 22.19% -
ROE 16.23% 0.38% 14.72% 26.71% 30.91% 34.57% 33.41% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 92.24 55.75 29.12 32.15 36.43 37.77 43.19 65.91%
EPS 5.68 0.11 4.12 8.28 9.27 11.06 10.02 -31.52%
DPS 0.00 0.00 3.00 3.00 3.01 3.03 0.97 -
NAPS 0.35 0.29 0.28 0.31 0.30 0.32 0.30 10.83%
Adjusted Per Share Value based on latest NOSH - 139,019
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 11.87 7.06 3.76 4.17 4.67 4.86 5.54 66.27%
EPS 0.73 0.01 0.53 1.07 1.19 1.42 1.29 -31.60%
DPS 0.00 0.00 0.39 0.39 0.39 0.39 0.12 -
NAPS 0.045 0.0367 0.0362 0.0402 0.0385 0.0412 0.0385 10.97%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.585 0.60 0.64 0.76 0.90 0.70 0.59 -
P/RPS 0.63 1.08 2.20 2.36 2.47 1.85 1.37 -40.45%
P/EPS 10.30 550.63 15.53 9.18 9.71 6.33 5.89 45.19%
EY 9.71 0.18 6.44 10.89 10.30 15.80 16.99 -31.15%
DY 0.00 0.00 4.69 3.95 3.35 4.33 1.64 -
P/NAPS 1.67 2.07 2.29 2.45 3.00 2.19 1.97 -10.43%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 25/02/15 13/11/14 15/08/14 20/05/14 21/02/14 18/11/13 -
Price 0.62 0.52 0.65 0.735 0.85 0.785 0.745 -
P/RPS 0.67 0.93 2.23 2.29 2.33 2.08 1.72 -46.69%
P/EPS 10.91 477.22 15.78 8.88 9.17 7.10 7.43 29.21%
EY 9.16 0.21 6.34 11.27 10.91 14.09 13.46 -22.64%
DY 0.00 0.00 4.62 4.08 3.55 3.86 1.30 -
P/NAPS 1.77 1.79 2.32 2.37 2.83 2.45 2.48 -20.15%

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