[MICROLN] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 35.57%
YoY- -784.23%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 206,656 232,096 252,209 266,993 237,266 214,372 236,299 -8.54%
PBT 12,912 25,784 2,522 -1,850 -6,790 1,640 3,118 157.65%
Tax -2,470 -6,468 -1,750 -3,532 -1,400 -984 -1,846 21.40%
NP 10,442 19,316 772 -5,382 -8,190 656 1,272 306.41%
-
NP to SH 9,892 19,164 780 -5,264 -8,170 568 1,347 277.35%
-
Tax Rate 19.13% 25.09% 69.39% - - 60.00% 59.20% -
Total Cost 196,214 212,780 251,437 272,375 245,456 213,716 235,027 -11.32%
-
Net Worth 86,027 84,822 79,533 74,662 74,696 58,929 56,362 32.53%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 86,027 84,822 79,533 74,662 74,696 58,929 56,362 32.53%
NOSH 167,368 167,368 167,368 167,368 167,368 157,777 151,348 6.93%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.05% 8.32% 0.31% -2.02% -3.45% 0.31% 0.54% -
ROE 11.50% 22.59% 0.98% -7.05% -10.94% 0.96% 2.39% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 123.47 138.67 150.69 159.52 141.76 135.87 156.13 -14.47%
EPS 5.92 11.44 0.47 -3.15 -4.88 0.36 0.89 253.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.514 0.5068 0.4752 0.4461 0.4463 0.3735 0.3724 23.94%
Adjusted Per Share Value based on latest NOSH - 167,368
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.27 21.64 23.52 24.90 22.12 19.99 22.03 -8.52%
EPS 0.92 1.79 0.07 -0.49 -0.76 0.05 0.13 268.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0802 0.0791 0.0742 0.0696 0.0697 0.055 0.0526 32.43%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.03 0.93 1.05 0.93 1.28 1.62 1.40 -
P/RPS 0.83 0.67 0.70 0.58 0.90 1.19 0.90 -5.25%
P/EPS 17.43 8.12 225.30 -29.57 -26.22 450.00 157.30 -76.89%
EY 5.74 12.31 0.44 -3.38 -3.81 0.22 0.64 331.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.84 2.21 2.08 2.87 4.34 3.76 -34.32%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 22/08/17 29/05/17 21/02/17 21/11/16 26/08/16 30/05/16 -
Price 0.88 0.92 0.90 1.02 1.10 1.38 1.23 -
P/RPS 0.71 0.66 0.60 0.64 0.78 1.02 0.79 -6.86%
P/EPS 14.89 8.03 193.12 -32.43 -22.53 383.33 138.20 -77.32%
EY 6.72 12.45 0.52 -3.08 -4.44 0.26 0.72 342.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.82 1.89 2.29 2.46 3.69 3.30 -35.46%

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