Highlights

[MICROLN] QoQ TTM Result on 2014-12-31 [#0]

Stock [MICROLN]: MICROLINK SOLUTIONS BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
31-Dec-2014
Profit Trend QoQ -     -97.41%    YoY -     -99.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 219,373 156,274 127,367 75,717 40,388 44,696 50,101 167.40%
  QoQ % 40.38% 22.70% 68.21% 87.47% -9.64% -10.79% -
  Horiz. % 437.86% 311.92% 254.22% 151.13% 80.61% 89.21% 100.00%
PBT 12,793 7,507 9,380 963 6,235 11,780 12,913 -0.62%
  QoQ % 70.41% -19.97% 874.04% -84.55% -47.07% -8.77% -
  Horiz. % 99.07% 58.14% 72.64% 7.46% 48.28% 91.23% 100.00%
Tax -3,115 -2,260 -2,013 -1,253 -970 -813 -677 176.38%
  QoQ % -37.83% -12.27% -60.65% -29.18% -19.31% -20.09% -
  Horiz. % 460.12% 333.83% 297.34% 185.08% 143.28% 120.09% 100.00%
NP 9,678 5,247 7,367 -290 5,265 10,967 12,236 -14.46%
  QoQ % 84.45% -28.78% 2,640.34% -105.51% -51.99% -10.37% -
  Horiz. % 79.09% 42.88% 60.21% -2.37% 43.03% 89.63% 100.00%
NP to SH 9,979 5,704 7,845 148 5,715 11,511 12,755 -15.08%
  QoQ % 74.95% -27.29% 5,200.68% -97.41% -50.35% -9.75% -
  Horiz. % 78.24% 44.72% 61.51% 1.16% 44.81% 90.25% 100.00%
Tax Rate 24.35 % 30.11 % 21.46 % 130.11 % 15.56 % 6.90 % 5.24 % 178.21%
  QoQ % -19.13% 40.31% -83.51% 736.18% 125.51% 31.68% -
  Horiz. % 464.69% 574.62% 409.54% 2,483.02% 296.95% 131.68% 100.00%
Total Cost 209,695 151,027 120,000 76,007 35,123 33,729 37,865 212.69%
  QoQ % 38.85% 25.86% 57.88% 116.40% 4.13% -10.92% -
  Horiz. % 553.80% 398.86% 316.92% 200.73% 92.76% 89.08% 100.00%
Net Worth 54,170 54,014 48,328 39,388 38,837 43,096 41,263 19.87%
  QoQ % 0.29% 11.76% 22.70% 1.42% -9.88% 4.44% -
  Horiz. % 131.28% 130.90% 117.12% 95.46% 94.12% 104.44% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 0 0 0 0 4,144 4,144 4,144 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % 72.53 % 36.01 % 32.50 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 101.42% 10.80% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 223.17% 110.80% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 54,170 54,014 48,328 39,388 38,837 43,096 41,263 19.87%
  QoQ % 0.29% 11.76% 22.70% 1.42% -9.88% 4.44% -
  Horiz. % 131.28% 130.90% 117.12% 95.46% 94.12% 104.44% 100.00%
NOSH 149,642 150,625 138,080 135,822 138,705 139,019 137,545 5.78%
  QoQ % -0.65% 9.08% 1.66% -2.08% -0.23% 1.07% -
  Horiz. % 108.80% 109.51% 100.39% 98.75% 100.84% 101.07% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.41 % 3.36 % 5.78 % -0.38 % 13.04 % 24.54 % 24.42 % -68.02%
  QoQ % 31.25% -41.87% 1,621.05% -102.91% -46.86% 0.49% -
  Horiz. % 18.06% 13.76% 23.67% -1.56% 53.40% 100.49% 100.00%
ROE 18.42 % 10.56 % 16.23 % 0.38 % 14.72 % 26.71 % 30.91 % -29.16%
  QoQ % 74.43% -34.94% 4,171.05% -97.42% -44.89% -13.59% -
  Horiz. % 59.59% 34.16% 52.51% 1.23% 47.62% 86.41% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 146.60 103.75 92.24 55.75 29.12 32.15 36.43 152.78%
  QoQ % 41.30% 12.48% 65.45% 91.45% -9.42% -11.75% -
  Horiz. % 402.42% 284.79% 253.20% 153.03% 79.93% 88.25% 100.00%
EPS 6.67 3.79 5.68 0.11 4.12 8.28 9.27 -19.69%
  QoQ % 75.99% -33.27% 5,063.64% -97.33% -50.24% -10.68% -
  Horiz. % 71.95% 40.88% 61.27% 1.19% 44.44% 89.32% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.67% 99.67% 100.00%
NAPS 0.3620 0.3586 0.3500 0.2900 0.2800 0.3100 0.3000 13.33%
  QoQ % 0.95% 2.46% 20.69% 3.57% -9.68% 3.33% -
  Horiz. % 120.67% 119.53% 116.67% 96.67% 93.33% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,188
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 119.10 84.84 69.15 41.11 21.93 24.27 27.20 167.41%
  QoQ % 40.38% 22.69% 68.21% 87.46% -9.64% -10.77% -
  Horiz. % 437.87% 311.91% 254.23% 151.14% 80.62% 89.23% 100.00%
EPS 5.42 3.10 4.26 0.08 3.10 6.25 6.92 -15.02%
  QoQ % 74.84% -27.23% 5,225.00% -97.42% -50.40% -9.68% -
  Horiz. % 78.32% 44.80% 61.56% 1.16% 44.80% 90.32% 100.00%
DPS 0.00 0.00 0.00 0.00 2.25 2.25 2.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.2941 0.2933 0.2624 0.2138 0.2109 0.2340 0.2240 19.88%
  QoQ % 0.27% 11.78% 22.73% 1.38% -9.87% 4.46% -
  Horiz. % 131.29% 130.94% 117.14% 95.45% 94.15% 104.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.0800 1.7500 0.5850 0.6000 0.6400 0.7600 0.9000 -
P/RPS 0.74 1.69 0.63 1.08 2.20 2.36 2.47 -55.19%
  QoQ % -56.21% 168.25% -41.67% -50.91% -6.78% -4.45% -
  Horiz. % 29.96% 68.42% 25.51% 43.72% 89.07% 95.55% 100.00%
P/EPS 16.20 46.21 10.30 550.63 15.53 9.18 9.71 40.62%
  QoQ % -64.94% 348.64% -98.13% 3,445.59% 69.17% -5.46% -
  Horiz. % 166.84% 475.90% 106.08% 5,670.75% 159.94% 94.54% 100.00%
EY 6.17 2.16 9.71 0.18 6.44 10.89 10.30 -28.92%
  QoQ % 185.65% -77.75% 5,294.44% -97.20% -40.86% 5.73% -
  Horiz. % 59.90% 20.97% 94.27% 1.75% 62.52% 105.73% 100.00%
DY 0.00 0.00 0.00 0.00 4.69 3.95 3.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 18.73% 17.91% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 140.00% 117.91% 100.00%
P/NAPS 2.98 4.88 1.67 2.07 2.29 2.45 3.00 -0.44%
  QoQ % -38.93% 192.22% -19.32% -9.61% -6.53% -18.33% -
  Horiz. % 99.33% 162.67% 55.67% 69.00% 76.33% 81.67% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 13/11/15 19/08/15 20/05/15 25/02/15 13/11/14 15/08/14 20/05/14 -
Price 1.3700 1.3000 0.6200 0.5200 0.6500 0.7350 0.8500 -
P/RPS 0.93 1.25 0.67 0.93 2.23 2.29 2.33 -45.76%
  QoQ % -25.60% 86.57% -27.96% -58.30% -2.62% -1.72% -
  Horiz. % 39.91% 53.65% 28.76% 39.91% 95.71% 98.28% 100.00%
P/EPS 20.54 34.33 10.91 477.22 15.78 8.88 9.17 71.11%
  QoQ % -40.17% 214.67% -97.71% 2,924.21% 77.70% -3.16% -
  Horiz. % 223.99% 374.37% 118.97% 5,204.14% 172.08% 96.84% 100.00%
EY 4.87 2.91 9.16 0.21 6.34 11.27 10.91 -41.56%
  QoQ % 67.35% -68.23% 4,261.90% -96.69% -43.74% 3.30% -
  Horiz. % 44.64% 26.67% 83.96% 1.92% 58.11% 103.30% 100.00%
DY 0.00 0.00 0.00 0.00 4.62 4.08 3.55 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 13.24% 14.93% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 130.14% 114.93% 100.00%
P/NAPS 3.78 3.63 1.77 1.79 2.32 2.37 2.83 21.26%
  QoQ % 4.13% 105.08% -1.12% -22.84% -2.11% -16.25% -
  Horiz. % 133.57% 128.27% 62.54% 63.25% 81.98% 83.75% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 2.230.00 
 UCREST 0.120.00 
 EITA 1.470.00 
 PUC 0.0450.00 
 WILLOW 0.5350.00 
 IRIS 0.1450.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.220.00 
Partners & Brokers