[MICROLN] YoY Annualized Quarter 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- 35.26%
YoY- 494.58%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 32,112 41,172 49,488 19,280 15,096 37,644 14,440 16.43%
PBT 5,652 7,292 16,160 2,964 -548 5,264 -884 -
Tax -544 -1,712 -412 -224 -4 -212 -156 26.84%
NP 5,108 5,580 15,748 2,740 -552 5,052 -1,040 -
-
NP to SH 5,672 6,052 16,164 2,620 -664 4,736 -1,340 -
-
Tax Rate 9.62% 23.48% 2.55% 7.56% - 4.03% - -
Total Cost 27,004 35,592 33,740 16,540 15,648 32,592 15,480 11.17%
-
Net Worth 42,858 41,263 40,009 30,823 29,369 29,281 28,346 8.18%
Dividend
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - 160 51 51 - - -
Div Payout % - - 0.99% 1.96% 0.00% - - -
Equity
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 42,858 41,263 40,009 30,823 29,369 29,281 28,346 8.18%
NOSH 138,254 137,545 133,366 128,431 127,692 127,311 128,846 1.35%
Ratio Analysis
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 15.91% 13.55% 31.82% 14.21% -3.66% 13.42% -7.20% -
ROE 13.23% 14.67% 40.40% 8.50% -2.26% 16.17% -4.73% -
Per Share
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 23.23 29.93 37.11 15.01 11.82 29.57 11.21 14.88%
EPS 4.08 4.40 12.12 2.04 -0.52 3.72 -1.04 -
DPS 0.00 0.00 0.12 0.04 0.04 0.00 0.00 -
NAPS 0.31 0.30 0.30 0.24 0.23 0.23 0.22 6.74%
Adjusted Per Share Value based on latest NOSH - 128,431
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.99 3.84 4.61 1.80 1.41 3.51 1.35 16.34%
EPS 0.53 0.56 1.51 0.24 -0.06 0.44 -0.12 -
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0385 0.0373 0.0287 0.0274 0.0273 0.0264 8.23%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/06/14 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.76 0.90 0.60 0.20 0.125 0.14 0.18 -
P/RPS 3.27 3.01 1.62 1.33 1.06 0.47 1.61 14.44%
P/EPS 18.52 20.45 4.95 9.80 -24.04 3.76 -17.31 -
EY 5.40 4.89 20.20 10.20 -4.16 26.57 -5.78 -
DY 0.00 0.00 0.20 0.20 0.32 0.00 0.00 -
P/NAPS 2.45 3.00 2.00 0.83 0.54 0.61 0.82 23.17%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 15/08/14 20/05/14 21/05/13 03/05/12 12/05/11 17/05/10 19/05/09 -
Price 0.735 0.85 0.58 0.20 0.16 0.16 0.23 -
P/RPS 3.16 2.84 1.56 1.33 1.35 0.54 2.05 8.58%
P/EPS 17.92 19.32 4.79 9.80 -30.77 4.30 -22.12 -
EY 5.58 5.18 20.90 10.20 -3.25 23.25 -4.52 -
DY 0.00 0.00 0.21 0.20 0.25 0.00 0.00 -
P/NAPS 2.37 2.83 1.93 0.83 0.70 0.70 1.05 16.76%

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