[MICROLN] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 52.06%
YoY- 403.03%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 106,495 14,489 25,805 11,592 8,804 13,701 8,271 50.46%
PBT 1,052 -2,361 6,586 1,486 418 1,705 293 22.67%
Tax -1,379 -277 -103 -445 -196 -228 -94 53.63%
NP -327 -2,638 6,483 1,041 222 1,477 199 -
-
NP to SH -304 -2,438 6,703 996 198 1,420 108 -
-
Tax Rate 131.08% - 1.56% 29.95% 46.89% 13.37% 32.08% -
Total Cost 106,822 17,127 19,322 10,551 8,582 12,224 8,072 51.12%
-
Net Worth 55,023 38,656 38,799 30,646 28,462 29,423 29,700 10.36%
Dividend
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 55,023 38,656 38,799 30,646 28,462 29,423 29,700 10.36%
NOSH 151,999 138,059 133,792 127,692 123,750 127,927 135,000 1.91%
Ratio Analysis
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -0.31% -18.21% 25.12% 8.98% 2.52% 10.78% 2.41% -
ROE -0.55% -6.31% 17.28% 3.25% 0.70% 4.83% 0.36% -
Per Share
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 70.06 10.49 19.29 9.08 7.11 10.71 6.13 47.62%
EPS -0.20 -1.76 5.01 0.78 0.16 1.11 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.362 0.28 0.29 0.24 0.23 0.23 0.22 8.28%
Adjusted Per Share Value based on latest NOSH - 126,296
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 9.93 1.35 2.41 1.08 0.82 1.28 0.77 50.50%
EPS -0.03 -0.23 0.63 0.09 0.02 0.13 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0513 0.036 0.0362 0.0286 0.0265 0.0274 0.0277 10.35%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.08 0.64 0.585 0.21 0.13 0.14 0.16 -
P/RPS 1.54 6.10 3.03 2.31 1.83 1.31 2.61 -8.08%
P/EPS -540.00 -36.24 11.68 26.92 81.25 12.61 200.00 -
EY -0.19 -2.76 8.56 3.71 1.23 7.93 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 2.29 2.02 0.88 0.57 0.61 0.73 25.21%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 13/11/15 13/11/14 20/08/13 15/08/12 18/08/11 24/08/10 24/08/09 -
Price 1.37 0.65 0.585 0.20 0.13 0.14 0.14 -
P/RPS 1.96 6.19 3.03 2.20 1.83 1.31 2.29 -2.45%
P/EPS -685.00 -36.81 11.68 25.64 81.25 12.61 175.00 -
EY -0.15 -2.72 8.56 3.90 1.23 7.93 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 2.32 2.02 0.83 0.57 0.61 0.64 32.83%

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