[MICROLN] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -17.06%
YoY- 572.99%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 237,266 212,990 28,978 51,610 23,184 17,608 27,402 41.19%
PBT -6,790 2,104 -4,722 13,172 2,972 836 3,410 -
Tax -1,400 -2,758 -554 -206 -890 -392 -456 19.63%
NP -8,190 -654 -5,276 12,966 2,082 444 2,954 -
-
NP to SH -8,170 -608 -4,876 13,406 1,992 396 2,840 -
-
Tax Rate - 131.08% - 1.56% 29.95% 46.89% 13.37% -
Total Cost 245,456 213,644 34,254 38,644 21,102 17,164 24,448 44.57%
-
Net Worth 74,696 55,023 38,656 38,799 30,646 28,462 29,423 16.05%
Dividend
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 74,696 55,023 38,656 38,799 30,646 28,462 29,423 16.05%
NOSH 167,368 151,999 138,059 133,792 127,692 123,750 127,927 4.38%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -3.45% -0.31% -18.21% 25.12% 8.98% 2.52% 10.78% -
ROE -10.94% -1.10% -12.61% 34.55% 6.50% 1.39% 9.65% -
Per Share
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 141.76 140.13 20.99 38.57 18.16 14.23 21.42 35.25%
EPS -4.88 -0.40 -3.52 10.02 1.56 0.32 2.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4463 0.362 0.28 0.29 0.24 0.23 0.23 11.17%
Adjusted Per Share Value based on latest NOSH - 133,768
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 22.12 19.86 2.70 4.81 2.16 1.64 2.56 41.14%
EPS -0.76 -0.06 -0.45 1.25 0.19 0.04 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0697 0.0513 0.036 0.0362 0.0286 0.0265 0.0274 16.09%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.28 1.08 0.64 0.585 0.21 0.13 0.14 -
P/RPS 0.90 0.77 3.05 1.52 1.16 0.91 0.65 5.33%
P/EPS -26.22 -270.00 -18.12 5.84 13.46 40.62 6.31 -
EY -3.81 -0.37 -5.52 17.13 7.43 2.46 15.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 2.98 2.29 2.02 0.88 0.57 0.61 28.07%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 21/11/16 13/11/15 13/11/14 20/08/13 15/08/12 18/08/11 24/08/10 -
Price 1.10 1.37 0.65 0.585 0.20 0.13 0.14 -
P/RPS 0.78 0.98 3.10 1.52 1.10 0.91 0.65 2.95%
P/EPS -22.53 -342.50 -18.40 5.84 12.82 40.62 6.31 -
EY -4.44 -0.29 -5.43 17.13 7.80 2.46 15.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 3.78 2.32 2.02 0.83 0.57 0.61 24.96%

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