[MICROLN] YoY TTM 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- -0.83%
YoY- 325.35%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 219,373 40,388 56,739 21,441 17,556 22,623 15,877 52.16%
PBT 12,793 6,235 12,990 3,591 1,123 2,019 1,513 40.67%
Tax -3,115 -970 -485 -919 -513 -653 -152 62.06%
NP 9,678 5,265 12,505 2,672 610 1,366 1,361 36.83%
-
NP to SH 9,979 5,715 13,069 2,735 643 1,403 1,269 39.05%
-
Tax Rate 24.35% 15.56% 3.73% 25.59% 45.68% 32.34% 10.05% -
Total Cost 209,695 35,123 44,234 18,769 16,946 21,257 14,516 53.25%
-
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 - 4,144 1,329 12 12 - - -
Div Payout % - 72.53% 10.18% 0.47% 1.99% - - -
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 4.41% 13.04% 22.04% 12.46% 3.47% 6.04% 8.57% -
ROE 18.42% 14.72% 33.69% 9.02% 2.23% 4.91% 4.56% -
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 146.60 29.12 42.42 16.98 13.99 18.21 12.54 48.15%
EPS 6.67 4.12 9.77 2.17 0.51 1.13 1.00 35.44%
DPS 0.00 3.00 0.99 0.01 0.01 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 20.46 3.77 5.29 2.00 1.64 2.11 1.48 52.18%
EPS 0.93 0.53 1.22 0.26 0.06 0.13 0.12 38.73%
DPS 0.00 0.39 0.12 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 0.74 2.20 1.38 1.24 0.93 0.77 1.28 -8.38%
P/EPS 16.20 15.53 5.99 9.70 25.38 12.39 15.96 0.23%
EY 6.17 6.44 16.70 10.31 3.94 8.07 6.27 -0.25%
DY 0.00 4.69 1.70 0.05 0.08 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 0.93 2.23 1.38 1.18 0.93 0.77 1.12 -2.92%
P/EPS 20.54 15.78 5.99 9.24 25.38 12.39 13.96 6.36%
EY 4.87 6.34 16.70 10.83 3.94 8.07 7.16 -5.97%
DY 0.00 4.62 1.70 0.05 0.08 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