[MICROLN] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
03-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 42.39%
YoY- 435.53%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 42,526 24,544 21,441 19,699 18,653 17,850 17,556 79.88%
PBT 7,890 3,651 3,591 3,401 2,523 1,656 1,123 264.66%
Tax -827 -854 -919 -725 -670 -565 -513 37.28%
NP 7,063 2,797 2,672 2,676 1,853 1,091 610 408.02%
-
NP to SH 7,362 2,956 2,735 2,758 1,937 1,155 643 404.25%
-
Tax Rate 10.48% 23.39% 25.59% 21.32% 26.56% 34.12% 45.68% -
Total Cost 35,463 21,747 18,769 17,023 16,800 16,759 16,946 63.24%
-
Net Worth 36,119 32,026 30,311 30,823 30,814 29,369 28,868 16.03%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,302 12 12 12 12 12 12 2142.77%
Div Payout % 17.70% 0.43% 0.47% 0.47% 0.66% 1.11% 1.99% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 36,119 32,026 30,311 30,823 30,814 29,369 28,868 16.03%
NOSH 128,997 128,105 126,296 128,431 128,392 127,692 125,517 1.83%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.61% 11.40% 12.46% 13.58% 9.93% 6.11% 3.47% -
ROE 20.38% 9.23% 9.02% 8.95% 6.29% 3.93% 2.23% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 32.97 19.16 16.98 15.34 14.53 13.98 13.99 76.63%
EPS 5.71 2.31 2.17 2.15 1.51 0.90 0.51 396.81%
DPS 1.01 0.01 0.01 0.01 0.01 0.01 0.01 2038.65%
NAPS 0.28 0.25 0.24 0.24 0.24 0.23 0.23 13.94%
Adjusted Per Share Value based on latest NOSH - 128,431
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.97 2.29 2.00 1.84 1.74 1.66 1.64 79.80%
EPS 0.69 0.28 0.26 0.26 0.18 0.11 0.06 405.72%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0337 0.0299 0.0283 0.0287 0.0287 0.0274 0.0269 16.13%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.51 0.25 0.21 0.20 0.12 0.105 0.13 -
P/RPS 1.55 1.30 1.24 1.30 0.83 0.75 0.93 40.35%
P/EPS 8.94 10.83 9.70 9.31 7.95 11.61 25.38 -49.96%
EY 11.19 9.23 10.31 10.74 12.57 8.61 3.94 99.91%
DY 1.98 0.04 0.05 0.05 0.08 0.10 0.08 741.06%
P/NAPS 1.82 1.00 0.88 0.83 0.50 0.46 0.57 116.07%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 21/11/12 15/08/12 03/05/12 15/02/12 29/11/11 18/08/11 -
Price 0.55 0.38 0.20 0.20 0.14 0.11 0.13 -
P/RPS 1.67 1.98 1.18 1.30 0.96 0.79 0.93 47.47%
P/EPS 9.64 16.47 9.24 9.31 9.28 12.16 25.38 -47.39%
EY 10.38 6.07 10.83 10.74 10.78 8.22 3.94 90.19%
DY 1.84 0.03 0.05 0.05 0.07 0.09 0.08 701.10%
P/NAPS 1.96 1.52 0.83 0.83 0.58 0.48 0.57 126.96%

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