[MICROLN] QoQ 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- 110.26%
YoY- -17.89%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
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 65,040 53,593 62,165 67,639 69,560 36,935 61,943 3.29%
PBT -3,805 410 517 1,549 1,512 -460 10,240 -
Tax -454 -246 252 -719 -996 -383 -1,188 -47.24%
NP -4,259 164 769 830 516 -843 9,052 -
-
NP to SH -4,227 142 770 881 419 -723 9,210 -
-
Tax Rate - 60.00% -48.74% 46.42% 65.87% - 11.60% -
Total Cost 69,299 53,429 61,396 66,809 69,044 37,778 52,891 19.67%
-
Net Worth 74,696 58,929 56,225 55,791 54,170 54,014 48,328 33.57%
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 56,225 55,791 54,170 54,014 48,328 33.57%
NOSH 167,368 157,777 150,980 151,896 149,642 150,625 138,080 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 -6.55% 0.31% 1.24% 1.23% 0.74% -2.28% 14.61% -
ROE -5.66% 0.24% 1.37% 1.58% 0.77% -1.34% 19.06% -
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 38.86 33.97 41.17 44.53 46.48 24.52 44.86 -9.10%
EPS -2.53 0.09 0.51 0.58 0.28 -0.48 6.67 -
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 0.35 17.53%
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 6.06 5.00 5.80 6.31 6.49 3.44 5.78 3.19%
EPS -0.39 0.01 0.07 0.08 0.04 -0.07 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0697 0.055 0.0524 0.052 0.0505 0.0504 0.0451 33.56%
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 3.29 4.77 3.40 2.92 2.32 7.14 1.30 85.39%
P/EPS -50.68 1,800.00 274.51 224.14 385.71 -364.58 8.77 -
EY -1.97 0.06 0.36 0.45 0.26 -0.27 11.40 -
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 1.67 43.33%
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 2.83 4.06 2.99 4.15 2.95 5.30 1.38 61.20%
P/EPS -43.55 1,533.33 241.18 318.97 489.29 -270.83 9.30 -
EY -2.30 0.07 0.41 0.31 0.20 -0.37 10.76 -
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 1.77 24.46%

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