[MICROLN] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
13-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 78.98%
YoY- 87.53%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 214,372 236,299 232,178 212,990 147,740 127,367 82,600 88.96%
PBT 1,640 3,118 3,468 2,104 -1,840 9,380 1,050 34.65%
Tax -984 -1,846 -2,797 -2,758 -1,532 -2,013 -1,366 -19.65%
NP 656 1,272 670 -654 -3,372 7,367 -316 -
-
NP to SH 568 1,347 769 -608 -2,892 7,845 161 131.92%
-
Tax Rate 60.00% 59.20% 80.65% 131.08% - 21.46% 130.10% -
Total Cost 213,716 235,027 231,508 213,644 151,112 120,000 82,916 88.09%
-
Net Worth 58,929 56,362 55,771 55,023 54,014 48,797 39,018 31.66%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 58,929 56,362 55,771 55,023 54,014 48,797 39,018 31.66%
NOSH 157,777 151,348 151,842 151,999 150,625 138,080 134,545 11.21%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.31% 0.54% 0.29% -0.31% -2.28% 5.78% -0.38% -
ROE 0.96% 2.39% 1.38% -1.10% -5.35% 16.08% 0.41% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 135.87 156.13 152.91 140.13 98.08 92.24 61.39 69.91%
EPS 0.36 0.89 0.51 -0.40 -1.92 5.67 0.12 108.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3735 0.3724 0.3673 0.362 0.3586 0.3534 0.29 18.39%
Adjusted Per Share Value based on latest NOSH - 149,642
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 19.98 22.02 21.64 19.85 13.77 11.87 7.70 88.93%
EPS 0.05 0.13 0.07 -0.06 -0.27 0.73 0.02 84.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0549 0.0525 0.052 0.0513 0.0503 0.0455 0.0364 31.54%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.62 1.40 1.30 1.08 1.75 0.585 0.60 -
P/RPS 1.19 0.90 0.85 0.77 1.78 0.63 0.98 13.83%
P/EPS 450.00 157.30 256.58 -270.00 -91.15 10.30 500.00 -6.78%
EY 0.22 0.64 0.39 -0.37 -1.10 9.71 0.20 6.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.34 3.76 3.54 2.98 4.88 1.66 2.07 63.88%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 30/05/16 25/02/16 13/11/15 19/08/15 20/05/15 25/02/15 -
Price 1.38 1.23 1.85 1.37 1.30 0.62 0.52 -
P/RPS 1.02 0.79 1.21 0.98 1.33 0.67 0.85 12.93%
P/EPS 383.33 138.20 365.13 -342.50 -67.71 10.91 433.33 -7.85%
EY 0.26 0.72 0.27 -0.29 -1.48 9.16 0.23 8.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.69 3.30 5.04 3.78 3.63 1.75 1.79 62.04%

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