[MICROLN] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 226.54%
YoY- 376.5%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 237,266 214,372 236,299 232,178 212,990 147,740 127,367 51.22%
PBT -6,790 1,640 3,118 3,468 2,104 -1,840 9,380 -
Tax -1,400 -984 -1,846 -2,797 -2,758 -1,532 -2,013 -21.45%
NP -8,190 656 1,272 670 -654 -3,372 7,367 -
-
NP to SH -8,170 568 1,347 769 -608 -2,892 7,845 -
-
Tax Rate - 60.00% 59.20% 80.65% 131.08% - 21.46% -
Total Cost 245,456 213,716 235,027 231,508 213,644 151,112 120,000 60.92%
-
Net Worth 74,696 58,929 56,362 55,771 55,023 54,014 48,797 32.71%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 74,696 58,929 56,362 55,771 55,023 54,014 48,797 32.71%
NOSH 167,368 157,777 151,348 151,842 151,999 150,625 138,080 13.64%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -3.45% 0.31% 0.54% 0.29% -0.31% -2.28% 5.78% -
ROE -10.94% 0.96% 2.39% 1.38% -1.10% -5.35% 16.08% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 141.76 135.87 156.13 152.91 140.13 98.08 92.24 33.07%
EPS -4.88 0.36 0.89 0.51 -0.40 -1.92 5.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4463 0.3735 0.3724 0.3673 0.362 0.3586 0.3534 16.78%
Adjusted Per Share Value based on latest NOSH - 151,896
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.11 19.98 22.02 21.64 19.85 13.77 11.87 51.21%
EPS -0.76 0.05 0.13 0.07 -0.06 -0.27 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0696 0.0549 0.0525 0.052 0.0513 0.0503 0.0455 32.65%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.28 1.62 1.40 1.30 1.08 1.75 0.585 -
P/RPS 0.90 1.19 0.90 0.85 0.77 1.78 0.63 26.76%
P/EPS -26.22 450.00 157.30 256.58 -270.00 -91.15 10.30 -
EY -3.81 0.22 0.64 0.39 -0.37 -1.10 9.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 4.34 3.76 3.54 2.98 4.88 1.66 43.90%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 26/08/16 30/05/16 25/02/16 13/11/15 19/08/15 20/05/15 -
Price 1.10 1.38 1.23 1.85 1.37 1.30 0.62 -
P/RPS 0.78 1.02 0.79 1.21 0.98 1.33 0.67 10.63%
P/EPS -22.53 383.33 138.20 365.13 -342.50 -67.71 10.91 -
EY -4.44 0.26 0.72 0.27 -0.29 -1.48 9.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 3.69 3.30 5.04 3.78 3.63 1.75 25.40%

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