[MICROLN] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -77.21%
YoY- -62.56%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 50,935 6,461 8,028 10,293 15,606 10,769 13,433 142.57%
PBT 1,501 -3,774 1,413 1,823 6,773 1,771 2,546 -29.62%
Tax -548 -141 -136 -428 -265 16 0 -
NP 953 -3,915 1,277 1,395 6,508 1,787 2,546 -47.96%
-
NP to SH 1,073 -3,856 1,418 1,513 6,640 1,940 2,662 -45.34%
-
Tax Rate 36.51% - 9.62% 23.48% 3.91% -0.90% 0.00% -
Total Cost 49,982 10,376 6,751 8,898 9,098 8,982 10,887 175.46%
-
Net Worth 39,388 38,837 43,096 41,263 44,212 41,276 38,792 1.01%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 4,144 - - -
Div Payout % - - - - 62.42% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 39,388 38,837 43,096 41,263 44,212 41,276 38,792 1.01%
NOSH 135,822 138,705 139,019 137,545 138,163 137,588 133,768 1.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.87% -60.59% 15.91% 13.55% 41.70% 16.59% 18.95% -
ROE 2.72% -9.93% 3.29% 3.67% 15.02% 4.70% 6.86% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 37.50 4.66 5.77 7.48 11.30 7.83 10.04 140.15%
EPS 0.79 -2.78 1.02 1.10 4.81 1.41 1.99 -45.89%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.29 0.28 0.31 0.30 0.32 0.30 0.29 0.00%
Adjusted Per Share Value based on latest NOSH - 137,545
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.75 0.60 0.75 0.96 1.46 1.00 1.25 142.92%
EPS 0.10 -0.36 0.13 0.14 0.62 0.18 0.25 -45.62%
DPS 0.00 0.00 0.00 0.00 0.39 0.00 0.00 -
NAPS 0.0367 0.0362 0.0402 0.0385 0.0412 0.0385 0.0362 0.91%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.60 0.64 0.76 0.90 0.70 0.59 0.585 -
P/RPS 1.60 13.74 13.16 12.03 6.20 7.54 5.83 -57.66%
P/EPS 75.95 -23.02 74.51 81.82 14.57 41.84 29.40 87.94%
EY 1.32 -4.34 1.34 1.22 6.87 2.39 3.40 -46.68%
DY 0.00 0.00 0.00 0.00 4.29 0.00 0.00 -
P/NAPS 2.07 2.29 2.45 3.00 2.19 1.97 2.02 1.63%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 13/11/14 15/08/14 20/05/14 21/02/14 18/11/13 20/08/13 -
Price 0.52 0.65 0.735 0.85 0.785 0.745 0.585 -
P/RPS 1.39 13.95 12.73 11.36 6.95 9.52 5.83 -61.44%
P/EPS 65.82 -23.38 72.06 77.27 16.33 52.84 29.40 70.88%
EY 1.52 -4.28 1.39 1.29 6.12 1.89 3.40 -41.44%
DY 0.00 0.00 0.00 0.00 3.82 0.00 0.00 -
P/NAPS 1.79 2.32 2.37 2.83 2.45 2.48 2.02 -7.72%

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