[MICROLN] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -16.54%
YoY- 18.67%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 75,717 40,388 44,696 50,101 52,180 59,424 56,739 21.14%
PBT 963 6,235 11,780 12,913 15,130 13,489 12,990 -82.26%
Tax -1,253 -970 -813 -677 -352 -305 -485 87.95%
NP -290 5,265 10,967 12,236 14,778 13,184 12,505 -
-
NP to SH 148 5,715 11,511 12,755 15,283 13,792 13,069 -94.91%
-
Tax Rate 130.11% 15.56% 6.90% 5.24% 2.33% 2.26% 3.73% -
Total Cost 76,007 35,123 33,729 37,865 37,402 46,240 44,234 43.31%
-
Net Worth 39,388 38,837 43,096 41,263 44,212 41,276 38,792 1.01%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 4,144 4,144 4,144 4,184 1,329 1,329 -
Div Payout % - 72.53% 36.01% 32.50% 27.38% 9.64% 10.18% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 39,388 38,837 43,096 41,263 44,212 41,276 38,792 1.01%
NOSH 135,822 138,705 139,019 137,545 138,163 137,588 133,768 1.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -0.38% 13.04% 24.54% 24.42% 28.32% 22.19% 22.04% -
ROE 0.38% 14.72% 26.71% 30.91% 34.57% 33.41% 33.69% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 55.75 29.12 32.15 36.43 37.77 43.19 42.42 19.92%
EPS 0.11 4.12 8.28 9.27 11.06 10.02 9.77 -94.93%
DPS 0.00 3.00 3.00 3.01 3.03 0.97 0.99 -
NAPS 0.29 0.28 0.31 0.30 0.32 0.30 0.29 0.00%
Adjusted Per Share Value based on latest NOSH - 137,545
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.06 3.76 4.17 4.67 4.86 5.54 5.29 21.15%
EPS 0.01 0.53 1.07 1.19 1.42 1.29 1.22 -95.89%
DPS 0.00 0.39 0.39 0.39 0.39 0.12 0.12 -
NAPS 0.0367 0.0362 0.0402 0.0385 0.0412 0.0385 0.0362 0.91%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.60 0.64 0.76 0.90 0.70 0.59 0.585 -
P/RPS 1.08 2.20 2.36 2.47 1.85 1.37 1.38 -15.03%
P/EPS 550.63 15.53 9.18 9.71 6.33 5.89 5.99 1920.12%
EY 0.18 6.44 10.89 10.30 15.80 16.99 16.70 -95.08%
DY 0.00 4.69 3.95 3.35 4.33 1.64 1.70 -
P/NAPS 2.07 2.29 2.45 3.00 2.19 1.97 2.02 1.63%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 13/11/14 15/08/14 20/05/14 21/02/14 18/11/13 20/08/13 -
Price 0.52 0.65 0.735 0.85 0.785 0.745 0.585 -
P/RPS 0.93 2.23 2.29 2.33 2.08 1.72 1.38 -23.07%
P/EPS 477.22 15.78 8.88 9.17 7.10 7.43 5.99 1736.81%
EY 0.21 6.34 11.27 10.91 14.09 13.46 16.70 -94.54%
DY 0.00 4.62 4.08 3.55 3.86 1.30 1.70 -
P/NAPS 1.79 2.32 2.37 2.83 2.45 2.48 2.02 -7.72%

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