[MICROLN] YoY Cumulative 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- 65.87%
YoY- 572.99%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 118,633 106,495 14,489 25,805 11,592 8,804 13,701 41.19%
PBT -3,395 1,052 -2,361 6,586 1,486 418 1,705 -
Tax -700 -1,379 -277 -103 -445 -196 -228 19.63%
NP -4,095 -327 -2,638 6,483 1,041 222 1,477 -
-
NP to SH -4,085 -304 -2,438 6,703 996 198 1,420 -
-
Tax Rate - 131.08% - 1.56% 29.95% 46.89% 13.37% -
Total Cost 122,728 106,822 17,127 19,322 10,551 8,582 12,224 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 -5.47% -0.55% -6.31% 17.28% 3.25% 0.70% 4.83% -
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 70.88 70.06 10.49 19.29 9.08 7.11 10.71 35.25%
EPS -2.44 -0.20 -1.76 5.01 0.78 0.16 1.11 -
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 11.06 9.93 1.35 2.41 1.08 0.82 1.28 41.14%
EPS -0.38 -0.03 -0.23 0.63 0.09 0.02 0.13 -
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 1.81 1.54 6.10 3.03 2.31 1.83 1.31 5.30%
P/EPS -52.44 -540.00 -36.24 11.68 26.92 81.25 12.61 -
EY -1.91 -0.19 -2.76 8.56 3.71 1.23 7.93 -
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 1.55 1.96 6.19 3.03 2.20 1.83 1.31 2.72%
P/EPS -45.07 -685.00 -36.81 11.68 25.64 81.25 12.61 -
EY -2.22 -0.15 -2.72 8.56 3.90 1.23 7.93 -
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