[MICROLN] QoQ Cumulative 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- 52.06%
YoY- 403.03%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 12,372 42,526 19,676 11,592 4,820 18,653 13,785 -6.94%
PBT 4,040 7,890 2,758 1,486 741 2,523 1,630 83.04%
Tax -103 -829 -609 -445 -56 -670 -425 -61.09%
NP 3,937 7,061 2,149 1,041 685 1,853 1,205 120.02%
-
NP to SH 4,041 7,360 2,213 996 655 1,937 1,194 125.25%
-
Tax Rate 2.55% 10.51% 22.08% 29.95% 7.56% 26.56% 26.07% -
Total Cost 8,435 35,465 17,527 10,551 4,135 16,800 12,580 -23.37%
-
Net Worth 40,009 35,777 31,795 30,646 30,823 30,607 29,214 23.29%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 40 7,334 - - 12 - - -
Div Payout % 0.99% 99.65% - - 1.96% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 40,009 35,777 31,795 30,646 30,823 30,607 29,214 23.29%
NOSH 133,366 127,777 127,183 127,692 128,431 127,533 127,021 3.29%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 31.82% 16.60% 10.92% 8.98% 14.21% 9.93% 8.74% -
ROE 10.10% 20.57% 6.96% 3.25% 2.13% 6.33% 4.09% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.28 33.28 15.47 9.08 3.75 14.63 10.85 -9.88%
EPS 3.03 5.76 1.74 0.78 0.51 1.52 0.94 118.05%
DPS 0.03 5.74 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.30 0.28 0.25 0.24 0.24 0.24 0.23 19.35%
Adjusted Per Share Value based on latest NOSH - 126,296
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.15 3.97 1.83 1.08 0.45 1.74 1.29 -7.36%
EPS 0.38 0.69 0.21 0.09 0.06 0.18 0.11 128.34%
DPS 0.00 0.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0373 0.0334 0.0296 0.0286 0.0287 0.0285 0.0272 23.40%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.60 0.51 0.25 0.21 0.20 0.12 0.105 -
P/RPS 6.47 1.53 1.62 2.31 5.33 0.82 0.97 253.93%
P/EPS 19.80 8.85 14.37 26.92 39.22 7.90 11.17 46.41%
EY 5.05 11.29 6.96 3.71 2.55 12.66 8.95 -31.69%
DY 0.05 11.25 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 2.00 1.82 1.00 0.88 0.83 0.50 0.46 166.15%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 20/02/13 21/11/12 15/08/12 03/05/12 15/02/12 29/11/11 -
Price 0.58 0.55 0.38 0.20 0.20 0.14 0.11 -
P/RPS 6.25 1.65 2.46 2.20 5.33 0.96 1.01 236.68%
P/EPS 19.14 9.55 21.84 25.64 39.22 9.22 11.70 38.79%
EY 5.22 10.47 4.58 3.90 2.55 10.85 8.55 -28.01%
DY 0.05 10.44 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 1.93 1.96 1.52 0.83 0.83 0.58 0.48 152.64%

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