[MICROLN] YoY 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- -47.94%
YoY- -6.32%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 69,560 6,461 13,433 6,772 5,030 4,290 4,661 54.05%
PBT 1,512 -3,774 2,546 745 555 389 514 18.82%
Tax -996 -141 0 -389 -195 -175 -55 58.89%
NP 516 -3,915 2,546 356 360 214 459 1.88%
-
NP to SH 419 -3,856 2,662 341 364 236 443 -0.88%
-
Tax Rate 65.87% - 0.00% 52.21% 35.14% 44.99% 10.70% -
Total Cost 69,044 10,376 10,887 6,416 4,670 4,076 4,202 56.44%
-
Net Worth 54,170 38,837 38,792 30,311 28,868 28,568 27,845 11.22%
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 54,170 38,837 38,792 30,311 28,868 28,568 27,845 11.22%
NOSH 149,642 138,705 133,768 126,296 125,517 124,210 126,571 2.71%
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 0.74% -60.59% 18.95% 5.26% 7.16% 4.99% 9.85% -
ROE 0.77% -9.93% 6.86% 1.13% 1.26% 0.83% 1.59% -
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 46.48 4.66 10.04 5.36 4.01 3.45 3.68 50.00%
EPS 0.28 -2.78 1.99 0.27 0.29 0.19 0.35 -3.50%
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 6.49 0.60 1.25 0.63 0.47 0.40 0.43 54.33%
EPS 0.04 -0.36 0.25 0.03 0.03 0.02 0.04 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0505 0.0362 0.0362 0.0283 0.0269 0.0266 0.026 11.19%
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 2.32 13.74 5.83 3.92 3.24 4.05 4.34 -9.52%
P/EPS 385.71 -23.02 29.40 77.78 44.83 73.68 45.71 40.63%
EY 0.26 -4.34 3.40 1.29 2.23 1.36 2.19 -28.87%
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 2.95 13.95 5.83 3.73 3.24 4.05 3.80 -3.96%
P/EPS 489.29 -23.38 29.40 74.07 44.83 73.68 40.00 49.23%
EY 0.20 -4.28 3.40 1.35 2.23 1.36 2.50 -33.22%
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