[MICROLN] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 45.99%
YoY- 289.7%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 156,274 44,696 50,101 50,078 19,699 16,816 22,994 44.03%
PBT 7,507 11,780 12,913 11,189 3,401 957 2,144 26.94%
Tax -2,260 -813 -677 -874 -725 -493 -533 31.66%
NP 5,247 10,967 12,236 10,315 2,676 464 1,611 25.21%
-
NP to SH 5,704 11,511 12,755 10,748 2,758 515 1,610 27.23%
-
Tax Rate 30.11% 6.90% 5.24% 7.81% 21.32% 51.52% 24.86% -
Total Cost 151,027 33,729 37,865 39,763 17,023 16,352 21,383 45.09%
-
Net Worth 54,014 43,096 41,263 40,009 30,823 29,369 29,281 12.36%
Dividend
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 4,144 4,144 1,329 12 12 - -
Div Payout % - 36.01% 32.50% 12.37% 0.47% 2.48% - -
Equity
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 54,014 43,096 41,263 40,009 30,823 29,369 29,281 12.36%
NOSH 150,625 139,019 137,545 133,366 128,431 127,692 127,311 3.25%
Ratio Analysis
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.36% 24.54% 24.42% 20.60% 13.58% 2.76% 7.01% -
ROE 10.56% 26.71% 30.91% 26.86% 8.95% 1.75% 5.50% -
Per Share
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 103.75 32.15 36.43 37.55 15.34 13.17 18.06 39.49%
EPS 3.79 8.28 9.27 8.06 2.15 0.40 1.26 23.32%
DPS 0.00 3.00 3.01 1.00 0.01 0.01 0.00 -
NAPS 0.3586 0.31 0.30 0.30 0.24 0.23 0.23 8.82%
Adjusted Per Share Value based on latest NOSH - 133,366
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.57 4.17 4.67 4.67 1.84 1.57 2.14 44.08%
EPS 0.53 1.07 1.19 1.00 0.26 0.05 0.15 27.16%
DPS 0.00 0.39 0.39 0.12 0.00 0.00 0.00 -
NAPS 0.0504 0.0402 0.0385 0.0373 0.0287 0.0274 0.0273 12.38%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/15 30/06/14 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.75 0.76 0.90 0.60 0.20 0.125 0.14 -
P/RPS 1.69 2.36 2.47 1.60 1.30 0.95 0.78 15.86%
P/EPS 46.21 9.18 9.71 7.45 9.31 30.99 11.07 31.26%
EY 2.16 10.89 10.30 13.43 10.74 3.23 9.03 -23.84%
DY 0.00 3.95 3.35 1.66 0.05 0.08 0.00 -
P/NAPS 4.88 2.45 3.00 2.00 0.83 0.54 0.61 48.57%
Price Multiplier on Announcement Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/08/15 15/08/14 20/05/14 21/05/13 03/05/12 12/05/11 17/05/10 -
Price 1.30 0.735 0.85 0.58 0.20 0.16 0.16 -
P/RPS 1.25 2.29 2.33 1.54 1.30 1.21 0.89 6.68%
P/EPS 34.33 8.88 9.17 7.20 9.31 39.67 12.65 20.93%
EY 2.91 11.27 10.91 13.89 10.74 2.52 7.90 -17.31%
DY 0.00 4.08 3.55 1.72 0.05 0.06 0.00 -
P/NAPS 3.63 2.37 2.83 1.93 0.83 0.70 0.70 36.80%

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