[MICROLN] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 322.93%
YoY- 592.73%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 51,964 62,165 61,943 22,850 4,868 4,065 5,087 37.77%
PBT 3,910 517 10,240 5,132 893 26 189 51.85%
Tax 899 252 -1,188 -220 -245 -140 -365 -
NP 4,809 769 9,052 4,912 648 -114 -176 -
-
NP to SH 4,728 770 9,210 5,147 743 -39 -95 -
-
Tax Rate -22.99% -48.74% 11.60% 4.29% 27.44% 538.46% 193.12% -
Total Cost 47,155 61,396 52,891 17,938 4,220 4,179 5,263 35.30%
-
Net Worth 79,533 56,225 48,328 36,119 30,814 27,199 29,857 14.46%
Dividend
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 4,953 - - - -
Div Payout % - - - 96.24% - - - -
Equity
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 79,533 56,225 48,328 36,119 30,814 27,199 29,857 14.46%
NOSH 167,368 150,980 138,080 128,997 128,392 113,333 135,714 2.93%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.25% 1.24% 14.61% 21.50% 13.31% -2.80% -3.46% -
ROE 5.94% 1.37% 19.06% 14.25% 2.41% -0.14% -0.32% -
Per Share
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 31.05 41.17 44.86 17.71 3.79 3.59 3.75 33.84%
EPS 2.82 0.51 6.67 3.99 0.58 -0.03 -0.07 -
DPS 0.00 0.00 0.00 3.84 0.00 0.00 0.00 -
NAPS 0.4752 0.3724 0.35 0.28 0.24 0.24 0.22 11.20%
Adjusted Per Share Value based on latest NOSH - 128,997
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.84 5.79 5.77 2.13 0.45 0.38 0.47 37.92%
EPS 0.44 0.07 0.86 0.48 0.07 0.00 -0.01 -
DPS 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
NAPS 0.0741 0.0524 0.045 0.0337 0.0287 0.0253 0.0278 14.47%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/17 31/03/16 31/03/15 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.05 1.40 0.585 0.51 0.12 0.13 0.15 -
P/RPS 3.38 3.40 1.30 2.88 3.16 3.62 4.00 -2.29%
P/EPS 37.17 274.51 8.77 12.78 20.74 -377.78 -214.29 -
EY 2.69 0.36 11.40 7.82 4.82 -0.26 -0.47 -
DY 0.00 0.00 0.00 7.53 0.00 0.00 0.00 -
P/NAPS 2.21 3.76 1.67 1.82 0.50 0.54 0.68 17.64%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/05/17 30/05/16 20/05/15 20/02/13 15/02/12 21/02/11 09/02/10 -
Price 0.90 1.23 0.62 0.55 0.14 0.115 0.14 -
P/RPS 2.90 2.99 1.38 3.10 3.69 3.21 3.74 -3.44%
P/EPS 31.86 241.18 9.30 13.78 24.19 -334.19 -200.00 -
EY 3.14 0.41 10.76 7.25 4.13 -0.30 -0.50 -
DY 0.00 0.00 0.00 6.98 0.00 0.00 0.00 -
P/NAPS 1.89 3.30 1.77 1.96 0.58 0.48 0.64 16.10%

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