[MICROLN] YoY Annualized 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- 149.44%
YoY- 279.97%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 252,209 236,299 127,367 42,526 18,653 22,453 17,193 44.82%
PBT 2,522 3,118 9,380 7,890 2,523 2,410 607 21.70%
Tax -1,750 -1,846 -2,013 -829 -670 -545 -519 18.24%
NP 772 1,272 7,367 7,061 1,853 1,865 88 34.91%
-
NP to SH 780 1,347 7,845 7,360 1,937 1,865 91 34.48%
-
Tax Rate 69.39% 59.20% 21.46% 10.51% 26.56% 22.61% 85.50% -
Total Cost 251,437 235,027 120,000 35,465 16,800 20,588 17,105 44.86%
-
Net Worth 79,533 56,362 48,797 35,777 30,607 30,530 28,599 15.14%
Dividend
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 7,334 - - - -
Div Payout % - - - 99.65% - - - -
Equity
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 79,533 56,362 48,797 35,777 30,607 30,530 28,599 15.14%
NOSH 167,368 151,348 138,080 127,777 127,533 127,210 129,999 3.54%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.31% 0.54% 5.78% 16.60% 9.93% 8.31% 0.51% -
ROE 0.98% 2.39% 16.08% 20.57% 6.33% 6.11% 0.32% -
Per Share
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 150.69 156.13 92.24 33.28 14.63 17.65 13.23 39.85%
EPS 0.47 0.89 5.67 5.76 1.52 1.46 0.07 30.02%
DPS 0.00 0.00 0.00 5.74 0.00 0.00 0.00 -
NAPS 0.4752 0.3724 0.3534 0.28 0.24 0.24 0.22 11.20%
Adjusted Per Share Value based on latest NOSH - 128,997
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 23.52 22.03 11.88 3.97 1.74 2.09 1.60 44.86%
EPS 0.07 0.13 0.73 0.69 0.18 0.17 0.01 30.77%
DPS 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
NAPS 0.0742 0.0526 0.0455 0.0334 0.0285 0.0285 0.0267 15.13%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/17 31/03/16 31/03/15 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.05 1.40 0.585 0.51 0.12 0.13 0.15 -
P/RPS 0.70 0.90 0.63 1.53 0.82 0.74 1.13 -6.39%
P/EPS 225.30 157.30 10.30 8.85 7.90 8.87 214.29 0.69%
EY 0.44 0.64 9.71 11.29 12.66 11.28 0.47 -0.90%
DY 0.00 0.00 0.00 11.25 0.00 0.00 0.00 -
P/NAPS 2.21 3.76 1.66 1.82 0.50 0.54 0.68 17.64%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/05/17 30/05/16 20/05/15 20/02/13 15/02/12 21/02/11 09/02/10 -
Price 0.90 1.23 0.62 0.55 0.14 0.115 0.14 -
P/RPS 0.60 0.79 0.67 1.65 0.96 0.65 1.06 -7.54%
P/EPS 193.12 138.20 10.91 9.55 9.22 7.84 200.00 -0.48%
EY 0.52 0.72 9.16 10.47 10.85 12.75 0.50 0.54%
DY 0.00 0.00 0.00 10.44 0.00 0.00 0.00 -
P/NAPS 1.89 3.30 1.75 1.96 0.58 0.48 0.64 16.10%

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