[MICROLN] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
15-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -6.28%
YoY- -57.69%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 127,367 82,600 28,978 32,112 41,172 52,180 219,444 -30.44%
PBT 9,380 1,050 -4,722 5,652 7,292 15,130 50,142 -67.32%
Tax -2,013 -1,366 -554 -544 -1,712 -352 -522 146.11%
NP 7,367 -316 -5,276 5,108 5,580 14,778 49,620 -71.99%
-
NP to SH 7,845 161 -4,876 5,672 6,052 15,283 51,858 -71.64%
-
Tax Rate 21.46% 130.10% - 9.62% 23.48% 2.33% 1.04% -
Total Cost 120,000 82,916 34,254 27,004 35,592 37,402 169,824 -20.68%
-
Net Worth 48,797 39,018 38,656 42,858 41,263 44,194 41,354 11.67%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 4,143 - -
Div Payout % - - - - - 27.11% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 48,797 39,018 38,656 42,858 41,263 44,194 41,354 11.67%
NOSH 138,080 134,545 138,059 138,254 137,545 138,106 137,846 0.11%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.78% -0.38% -18.21% 15.91% 13.55% 28.32% 22.61% -
ROE 16.08% 0.41% -12.61% 13.23% 14.67% 34.58% 125.40% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 92.24 61.39 20.99 23.23 29.93 37.78 159.19 -30.52%
EPS 5.67 0.12 -3.52 4.08 4.40 11.07 37.62 -71.71%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.3534 0.29 0.28 0.31 0.30 0.32 0.30 11.55%
Adjusted Per Share Value based on latest NOSH - 139,019
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 11.88 7.70 2.70 2.99 3.84 4.87 20.46 -30.42%
EPS 0.73 0.02 -0.45 0.53 0.56 1.43 4.84 -71.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.39 0.00 -
NAPS 0.0455 0.0364 0.036 0.04 0.0385 0.0412 0.0386 11.59%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.585 0.60 0.64 0.76 0.90 0.70 0.59 -
P/RPS 0.63 0.98 3.05 3.27 3.01 1.85 0.37 42.63%
P/EPS 10.30 500.00 -18.12 18.52 20.45 6.33 1.57 250.85%
EY 9.71 0.20 -5.52 5.40 4.89 15.81 63.76 -71.51%
DY 0.00 0.00 0.00 0.00 0.00 4.29 0.00 -
P/NAPS 1.66 2.07 2.29 2.45 3.00 2.19 1.97 -10.79%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 25/02/15 13/11/14 15/08/14 20/05/14 21/02/14 18/11/13 -
Price 0.62 0.52 0.65 0.735 0.85 0.785 0.745 -
P/RPS 0.67 0.85 3.10 3.16 2.84 2.08 0.47 26.69%
P/EPS 10.91 433.33 -18.40 17.92 19.32 7.09 1.98 212.28%
EY 9.16 0.23 -5.43 5.58 5.18 14.10 50.50 -67.99%
DY 0.00 0.00 0.00 0.00 0.00 3.82 0.00 -
P/NAPS 1.75 1.79 2.32 2.37 2.83 2.45 2.48 -20.75%

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