[MICROLN] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
03-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -66.18%
YoY- 494.58%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 8,028 10,293 12,372 4,820 3,774 9,411 3,610 16.43%
PBT 1,413 1,823 4,040 741 -137 1,316 -221 -
Tax -136 -428 -103 -56 -1 -53 -39 26.84%
NP 1,277 1,395 3,937 685 -138 1,263 -260 -
-
NP to SH 1,418 1,513 4,041 655 -166 1,184 -335 -
-
Tax Rate 9.62% 23.48% 2.55% 7.56% - 4.03% - -
Total Cost 6,751 8,898 8,435 4,135 3,912 8,148 3,870 11.17%
-
Net Worth 42,858 41,263 40,009 30,823 29,369 29,281 28,346 8.18%
Dividend
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - 40 12 12 - - -
Div Payout % - - 0.99% 1.96% 0.00% - - -
Equity
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 42,858 41,263 40,009 30,823 29,369 29,281 28,346 8.18%
NOSH 138,254 137,545 133,366 128,431 127,692 127,311 128,846 1.35%
Ratio Analysis
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 15.91% 13.55% 31.82% 14.21% -3.66% 13.42% -7.20% -
ROE 3.31% 3.67% 10.10% 2.13% -0.57% 4.04% -1.18% -
Per Share
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 5.81 7.48 9.28 3.75 2.96 7.39 2.80 14.91%
EPS 1.02 1.10 3.03 0.51 -0.13 0.93 -0.26 -
DPS 0.00 0.00 0.03 0.01 0.01 0.00 0.00 -
NAPS 0.31 0.30 0.30 0.24 0.23 0.23 0.22 6.74%
Adjusted Per Share Value based on latest NOSH - 128,431
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.75 0.96 1.15 0.45 0.35 0.88 0.34 16.25%
EPS 0.13 0.14 0.38 0.06 -0.02 0.11 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0385 0.0373 0.0287 0.0274 0.0273 0.0264 8.18%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/06/14 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.76 0.90 0.60 0.20 0.125 0.14 0.18 -
P/RPS 13.09 12.03 6.47 5.33 4.23 1.89 6.42 14.52%
P/EPS 74.10 81.82 19.80 39.22 -96.15 15.05 -69.23 -
EY 1.35 1.22 5.05 2.55 -1.04 6.64 -1.44 -
DY 0.00 0.00 0.05 0.05 0.08 0.00 0.00 -
P/NAPS 2.45 3.00 2.00 0.83 0.54 0.61 0.82 23.17%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 15/08/14 20/05/14 21/05/13 03/05/12 12/05/11 17/05/10 19/05/09 -
Price 0.735 0.85 0.58 0.20 0.16 0.16 0.23 -
P/RPS 12.66 11.36 6.25 5.33 5.41 2.16 8.21 8.59%
P/EPS 71.66 77.27 19.14 39.22 -123.08 17.20 -88.46 -
EY 1.40 1.29 5.22 2.55 -0.81 5.81 -1.13 -
DY 0.00 0.00 0.05 0.05 0.06 0.00 0.00 -
P/NAPS 2.37 2.83 1.93 0.83 0.70 0.70 1.05 16.76%

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