[MICROLN] YoY Annualized 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- 119.62%
YoY- 516.95%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 147,740 32,112 41,172 49,488 19,280 15,096 37,644 29.73%
PBT -1,840 5,652 7,292 16,160 2,964 -548 5,264 -
Tax -1,532 -544 -1,712 -412 -224 -4 -212 45.72%
NP -3,372 5,108 5,580 15,748 2,740 -552 5,052 -
-
NP to SH -2,892 5,672 6,052 16,164 2,620 -664 4,736 -
-
Tax Rate - 9.62% 23.48% 2.55% 7.56% - 4.03% -
Total Cost 151,112 27,004 35,592 33,740 16,540 15,648 32,592 33.91%
-
Net Worth 54,014 42,858 41,263 40,009 30,823 29,369 29,281 12.36%
Dividend
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - 160 51 51 - -
Div Payout % - - - 0.99% 1.96% 0.00% - -
Equity
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 54,014 42,858 41,263 40,009 30,823 29,369 29,281 12.36%
NOSH 150,625 138,254 137,545 133,366 128,431 127,692 127,311 3.25%
Ratio Analysis
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -2.28% 15.91% 13.55% 31.82% 14.21% -3.66% 13.42% -
ROE -5.35% 13.23% 14.67% 40.40% 8.50% -2.26% 16.17% -
Per Share
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 98.08 23.23 29.93 37.11 15.01 11.82 29.57 25.64%
EPS -1.92 4.08 4.40 12.12 2.04 -0.52 3.72 -
DPS 0.00 0.00 0.00 0.12 0.04 0.04 0.00 -
NAPS 0.3586 0.31 0.30 0.30 0.24 0.23 0.23 8.82%
Adjusted Per Share Value based on latest NOSH - 133,366
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 13.77 2.99 3.84 4.61 1.80 1.41 3.51 29.72%
EPS -0.27 0.53 0.56 1.51 0.24 -0.06 0.44 -
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.0503 0.0399 0.0385 0.0373 0.0287 0.0274 0.0273 12.33%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/15 30/06/14 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.75 0.76 0.90 0.60 0.20 0.125 0.14 -
P/RPS 1.78 3.27 3.01 1.62 1.33 1.06 0.47 28.85%
P/EPS -91.15 18.52 20.45 4.95 9.80 -24.04 3.76 -
EY -1.10 5.40 4.89 20.20 10.20 -4.16 26.57 -
DY 0.00 0.00 0.00 0.20 0.20 0.32 0.00 -
P/NAPS 4.88 2.45 3.00 2.00 0.83 0.54 0.61 48.57%
Price Multiplier on Announcement Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/08/15 15/08/14 20/05/14 21/05/13 03/05/12 12/05/11 17/05/10 -
Price 1.30 0.735 0.85 0.58 0.20 0.16 0.16 -
P/RPS 1.33 3.16 2.84 1.56 1.33 1.35 0.54 18.72%
P/EPS -67.71 17.92 19.32 4.79 9.80 -30.77 4.30 -
EY -1.48 5.58 5.18 20.90 10.20 -3.25 23.25 -
DY 0.00 0.00 0.00 0.21 0.20 0.25 0.00 -
P/NAPS 3.63 2.37 2.83 1.93 0.83 0.70 0.70 36.80%

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