[MICROLN] QoQ Annualized Quarter Result on 31-Dec-2017 [#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- -76.14%
YoY- 144.83%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 184,122 162,136 206,043 211,725 206,656 232,096 252,209 -18.90%
PBT 212 -2,652 -49,546 4,801 12,912 25,784 2,522 -80.78%
Tax -836 5,232 -645 -2,013 -2,470 -6,468 -1,750 -38.86%
NP -624 2,580 -50,191 2,788 10,442 19,316 772 -
-
NP to SH -946 -3,084 -50,187 2,360 9,892 19,164 780 -
-
Tax Rate 394.34% - - 41.93% 19.13% 25.09% 69.39% -
Total Cost 184,746 159,556 256,234 208,937 196,214 212,780 251,437 -18.55%
-
Net Worth 31,046 30,444 31,113 83,349 86,027 84,822 79,533 -46.55%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 -46.55%
NOSH 167,368 167,368 167,368 167,368 167,368 167,368 167,368 0.00%
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 -0.34% 1.59% -24.36% 1.32% 5.05% 8.32% 0.31% -
ROE -3.05% -10.13% -161.30% 2.83% 11.50% 22.59% 0.98% -
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 110.01 96.87 123.11 126.50 123.47 138.67 150.69 -18.90%
EPS -0.56 -1.84 -29.99 1.41 5.92 11.44 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1855 0.1819 0.1859 0.498 0.514 0.5068 0.4752 -46.55%
Adjusted Per Share Value based on latest NOSH - 167,368
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.16 15.11 19.20 19.73 19.26 21.63 23.51 -18.91%
EPS -0.09 -0.29 -4.68 0.22 0.92 1.79 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0289 0.0284 0.029 0.0777 0.0802 0.0791 0.0741 -46.58%
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 0.53 0.435 0.49 0.75 1.03 0.93 1.05 -
P/RPS 0.48 0.45 0.40 0.59 0.83 0.67 0.70 -22.22%
P/EPS -93.77 -23.61 -1.63 53.19 17.43 8.12 225.30 -
EY -1.07 -4.24 -61.20 1.88 5.74 12.31 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 2.39 2.64 1.51 2.00 1.84 2.21 18.73%
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 0.49 0.50 0.455 0.66 0.88 0.92 0.90 -
P/RPS 0.45 0.52 0.37 0.52 0.71 0.66 0.60 -17.43%
P/EPS -86.69 -27.13 -1.52 46.81 14.89 8.03 193.12 -
EY -1.15 -3.69 -65.90 2.14 6.72 12.45 0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.75 2.45 1.33 1.71 1.82 1.89 24.93%

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