[MICROLN] QoQ 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 10,769 13,433 12,372 22,850 8,084 6,772 4,820 70.82%
PBT 1,771 2,546 4,040 5,132 1,272 745 741 78.66%
Tax 16 0 -103 -220 -164 -389 -56 -
NP 1,787 2,546 3,937 4,912 1,108 356 685 89.39%
-
NP to SH 1,940 2,662 4,041 5,147 1,217 341 655 106.10%
-
Tax Rate -0.90% 0.00% 2.55% 4.29% 12.89% 52.21% 7.56% -
Total Cost 8,982 10,887 8,435 17,938 6,976 6,416 4,135 67.64%
-
Net Worth 41,276 38,792 40,009 36,119 32,026 30,311 30,823 21.47%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 40 4,953 - - 12 -
Div Payout % - - 0.99% 96.24% - - 1.96% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 41,276 38,792 40,009 36,119 32,026 30,311 30,823 21.47%
NOSH 137,588 133,768 133,366 128,997 128,105 126,296 128,431 4.69%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 16.59% 18.95% 31.82% 21.50% 13.71% 5.26% 14.21% -
ROE 4.70% 6.86% 10.10% 14.25% 3.80% 1.13% 2.13% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.83 10.04 9.28 17.71 6.31 5.36 3.75 63.28%
EPS 1.41 1.99 3.03 3.99 0.95 0.27 0.51 96.86%
DPS 0.00 0.00 0.03 3.84 0.00 0.00 0.01 -
NAPS 0.30 0.29 0.30 0.28 0.25 0.24 0.24 16.02%
Adjusted Per Share Value based on latest NOSH - 128,997
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.00 1.25 1.15 2.13 0.75 0.63 0.45 70.20%
EPS 0.18 0.25 0.38 0.48 0.11 0.03 0.06 107.86%
DPS 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
NAPS 0.0385 0.0362 0.0373 0.0337 0.0299 0.0283 0.0287 21.61%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.59 0.585 0.60 0.51 0.25 0.21 0.20 -
P/RPS 7.54 5.83 6.47 2.88 3.96 3.92 5.33 25.99%
P/EPS 41.84 29.40 19.80 12.78 26.32 77.78 39.22 4.40%
EY 2.39 3.40 5.05 7.82 3.80 1.29 2.55 -4.22%
DY 0.00 0.00 0.05 7.53 0.00 0.00 0.05 -
P/NAPS 1.97 2.02 2.00 1.82 1.00 0.88 0.83 77.84%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 20/08/13 21/05/13 20/02/13 21/11/12 15/08/12 03/05/12 -
Price 0.745 0.585 0.58 0.55 0.38 0.20 0.20 -
P/RPS 9.52 5.83 6.25 3.10 6.02 3.73 5.33 47.15%
P/EPS 52.84 29.40 19.14 13.78 40.00 74.07 39.22 21.96%
EY 1.89 3.40 5.22 7.25 2.50 1.35 2.55 -18.08%
DY 0.00 0.00 0.05 6.98 0.00 0.00 0.05 -
P/NAPS 2.48 2.02 1.93 1.96 1.52 0.83 0.83 107.31%

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