Highlights

[MICROLN] QoQ TTM Result on 2017-12-31 [#3]

Stock [MICROLN]: MICROLINK SOLUTIONS BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -33.77%    YoY -     304.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 194,776 188,553 206,043 210,758 236,904 256,640 252,209 -15.81%
  QoQ % 3.30% -8.49% -2.24% -11.04% -7.69% 1.76% -
  Horiz. % 77.23% 74.76% 81.70% 83.56% 93.93% 101.76% 100.00%
PBT -55,896 -56,655 -49,546 7,511 12,373 8,558 2,522 -
  QoQ % 1.34% -14.35% -759.65% -39.30% 44.58% 239.33% -
  Horiz. % -2,216.34% -2,246.43% -1,964.55% 297.82% 490.60% 339.33% 100.00%
Tax 172 990 -645 -611 -2,285 -3,121 -1,750 -
  QoQ % -82.63% 253.49% -5.56% 73.26% 26.79% -78.34% -
  Horiz. % -9.83% -56.57% 36.86% 34.91% 130.57% 178.34% 100.00%
NP -55,724 -55,665 -50,191 6,900 10,088 5,437 772 -
  QoQ % -0.11% -10.91% -827.41% -31.60% 85.54% 604.27% -
  Horiz. % -7,218.14% -7,210.49% -6,501.43% 893.78% 1,306.74% 704.27% 100.00%
NP to SH -55,606 -55,749 -50,187 6,498 9,811 5,429 780 -
  QoQ % 0.26% -11.08% -872.35% -33.77% 80.71% 596.03% -
  Horiz. % -7,128.97% -7,147.31% -6,434.23% 833.08% 1,257.82% 696.03% 100.00%
Tax Rate - % - % - % 8.13 % 18.47 % 36.47 % 69.39 % -
  QoQ % 0.00% 0.00% 0.00% -55.98% -49.36% -47.44% -
  Horiz. % 0.00% 0.00% 0.00% 11.72% 26.62% 52.56% 100.00%
Total Cost 250,500 244,218 256,234 203,858 226,816 251,203 251,437 -0.25%
  QoQ % 2.57% -4.69% 25.69% -10.12% -9.71% -0.09% -
  Horiz. % 99.63% 97.13% 101.91% 81.08% 90.21% 99.91% 100.00%
Net Worth 31,046 30,444 31,113 83,349 86,027 84,822 79,533 -46.56%
  QoQ % 1.98% -2.15% -62.67% -3.11% 1.42% 6.65% -
  Horiz. % 39.04% 38.28% 39.12% 104.80% 108.16% 106.65% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 31,046 30,444 31,113 83,349 86,027 84,822 79,533 -46.56%
  QoQ % 1.98% -2.15% -62.67% -3.11% 1.42% 6.65% -
  Horiz. % 39.04% 38.28% 39.12% 104.80% 108.16% 106.65% 100.00%
NOSH 167,368 167,368 167,368 167,368 167,368 167,368 167,368 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -28.61 % -29.52 % -24.36 % 3.27 % 4.26 % 2.12 % 0.31 % -
  QoQ % 3.08% -21.18% -844.95% -23.24% 100.94% 583.87% -
  Horiz. % -9,229.03% -9,522.58% -7,858.06% 1,054.84% 1,374.19% 683.87% 100.00%
ROE -179.10 % -183.12 % -161.30 % 7.80 % 11.40 % 6.40 % 0.98 % -
  QoQ % 2.20% -13.53% -2,167.95% -31.58% 78.12% 553.06% -
  Horiz. % -18,275.51% -18,685.71% -16,459.18% 795.92% 1,163.27% 653.06% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 116.38 112.66 123.11 125.92 141.55 153.34 150.69 -15.81%
  QoQ % 3.30% -8.49% -2.23% -11.04% -7.69% 1.76% -
  Horiz. % 77.23% 74.76% 81.70% 83.56% 93.93% 101.76% 100.00%
EPS -33.22 -33.31 -29.99 3.88 5.86 3.24 0.47 -
  QoQ % 0.27% -11.07% -872.94% -33.79% 80.86% 589.36% -
  Horiz. % -7,068.09% -7,087.23% -6,380.85% 825.53% 1,246.81% 689.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1855 0.1819 0.1859 0.4980 0.5140 0.5068 0.4752 -46.56%
  QoQ % 1.98% -2.15% -62.67% -3.11% 1.42% 6.65% -
  Horiz. % 39.04% 38.28% 39.12% 104.80% 108.16% 106.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,188
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 105.75 102.37 111.87 114.43 128.62 139.34 136.93 -15.81%
  QoQ % 3.30% -8.49% -2.24% -11.03% -7.69% 1.76% -
  Horiz. % 77.23% 74.76% 81.70% 83.57% 93.93% 101.76% 100.00%
EPS -30.19 -30.27 -27.25 3.53 5.33 2.95 0.42 -
  QoQ % 0.26% -11.08% -871.95% -33.77% 80.68% 602.38% -
  Horiz. % -7,188.10% -7,207.14% -6,488.10% 840.48% 1,269.05% 702.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1686 0.1653 0.1689 0.4525 0.4671 0.4605 0.4318 -46.55%
  QoQ % 2.00% -2.13% -62.67% -3.13% 1.43% 6.65% -
  Horiz. % 39.05% 38.28% 39.12% 104.79% 108.18% 106.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.5300 0.4350 0.4900 0.7500 1.0300 0.9300 1.0500 -
P/RPS 0.46 0.39 0.40 0.60 0.73 0.61 0.70 -24.39%
  QoQ % 17.95% -2.50% -33.33% -17.81% 19.67% -12.86% -
  Horiz. % 65.71% 55.71% 57.14% 85.71% 104.29% 87.14% 100.00%
P/EPS -1.60 -1.31 -1.63 19.32 17.57 28.67 225.30 -
  QoQ % -22.14% 19.63% -108.44% 9.96% -38.72% -87.27% -
  Horiz. % -0.71% -0.58% -0.72% 8.58% 7.80% 12.73% 100.00%
EY -62.69 -76.57 -61.20 5.18 5.69 3.49 0.44 -
  QoQ % 18.13% -25.11% -1,281.47% -8.96% 63.04% 693.18% -
  Horiz. % -14,247.73% -17,402.27% -13,909.09% 1,177.27% 1,293.18% 793.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.86 2.39 2.64 1.51 2.00 1.84 2.21 18.74%
  QoQ % 19.67% -9.47% 74.83% -24.50% 8.70% -16.74% -
  Horiz. % 129.41% 108.14% 119.46% 68.33% 90.50% 83.26% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 31/05/18 26/02/18 27/11/17 22/08/17 29/05/17 -
Price 0.4900 0.5000 0.4550 0.6600 0.8800 0.9200 0.9000 -
P/RPS 0.42 0.44 0.37 0.52 0.62 0.60 0.60 -21.15%
  QoQ % -4.55% 18.92% -28.85% -16.13% 3.33% 0.00% -
  Horiz. % 70.00% 73.33% 61.67% 86.67% 103.33% 100.00% 100.00%
P/EPS -1.47 -1.50 -1.52 17.00 15.01 28.36 193.12 -
  QoQ % 2.00% 1.32% -108.94% 13.26% -47.07% -85.31% -
  Horiz. % -0.76% -0.78% -0.79% 8.80% 7.77% 14.69% 100.00%
EY -67.80 -66.62 -65.90 5.88 6.66 3.53 0.52 -
  QoQ % -1.77% -1.09% -1,220.75% -11.71% 88.67% 578.85% -
  Horiz. % -13,038.46% -12,811.54% -12,673.08% 1,130.77% 1,280.77% 678.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.64 2.75 2.45 1.33 1.71 1.82 1.89 24.93%
  QoQ % -4.00% 12.24% 84.21% -22.22% -6.04% -3.70% -
  Horiz. % 139.68% 145.50% 129.63% 70.37% 90.48% 96.30% 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