[MICROLN] QoQ 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- 157.95%
YoY- 110.87%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
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 53,593 62,165 67,639 69,560 36,935 61,943 50,935 3.45%
PBT 410 517 1,549 1,512 -460 10,240 1,501 -57.93%
Tax -246 252 -719 -996 -383 -1,188 -548 -41.40%
NP 164 769 830 516 -843 9,052 953 -69.09%
-
NP to SH 142 770 881 419 -723 9,210 1,073 -74.06%
-
Tax Rate 60.00% -48.74% 46.42% 65.87% - 11.60% 36.51% -
Total Cost 53,429 61,396 66,809 69,044 37,778 52,891 49,982 4.55%
-
Net Worth 58,929 56,225 55,791 54,170 54,014 48,328 39,388 30.84%
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 56,225 55,791 54,170 54,014 48,328 39,388 30.84%
NOSH 157,777 150,980 151,896 149,642 150,625 138,080 135,822 10.51%
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% 1.24% 1.23% 0.74% -2.28% 14.61% 1.87% -
ROE 0.24% 1.37% 1.58% 0.77% -1.34% 19.06% 2.72% -
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 33.97 41.17 44.53 46.48 24.52 44.86 37.50 -6.38%
EPS 0.09 0.51 0.58 0.28 -0.48 6.67 0.79 -76.53%
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 0.35 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 4.99 5.79 6.30 6.48 3.44 5.77 4.75 3.34%
EPS 0.01 0.07 0.08 0.04 -0.07 0.86 0.10 -78.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0549 0.0524 0.052 0.0505 0.0503 0.045 0.0367 30.83%
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 4.77 3.40 2.92 2.32 7.14 1.30 1.60 107.27%
P/EPS 1,800.00 274.51 224.14 385.71 -364.58 8.77 75.95 726.67%
EY 0.06 0.36 0.45 0.26 -0.27 11.40 1.32 -87.28%
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 1.67 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 4.06 2.99 4.15 2.95 5.30 1.38 1.39 104.46%
P/EPS 1,533.33 241.18 318.97 489.29 -270.83 9.30 65.82 717.24%
EY 0.07 0.41 0.31 0.20 -0.37 10.76 1.52 -87.17%
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 1.77 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