[MICROLN] QoQ TTM Result on 30-Jun-2015 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -27.29%
YoY- -50.45%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 236,299 236,077 219,373 156,274 127,367 75,717 40,388 224.34%
PBT 3,118 12,841 12,793 7,507 9,380 963 6,235 -36.97%
Tax -1,846 -3,286 -3,115 -2,260 -2,013 -1,253 -970 53.50%
NP 1,272 9,555 9,678 5,247 7,367 -290 5,265 -61.17%
-
NP to SH 1,347 9,787 9,979 5,704 7,845 148 5,715 -61.81%
-
Tax Rate 59.20% 25.59% 24.35% 30.11% 21.46% 130.11% 15.56% -
Total Cost 235,027 226,522 209,695 151,027 120,000 76,007 35,123 254.68%
-
Net Worth 56,225 55,791 54,170 54,014 48,328 39,388 38,837 27.94%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - 4,144 -
Div Payout % - - - - - - 72.53% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 56,225 55,791 54,170 54,014 48,328 39,388 38,837 27.94%
NOSH 150,980 151,896 149,642 150,625 138,080 135,822 138,705 5.81%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.54% 4.05% 4.41% 3.36% 5.78% -0.38% 13.04% -
ROE 2.40% 17.54% 18.42% 10.56% 16.23% 0.38% 14.72% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 156.51 155.42 146.60 103.75 92.24 55.75 29.12 206.51%
EPS 0.89 6.44 6.67 3.79 5.68 0.11 4.12 -63.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.3724 0.3673 0.362 0.3586 0.35 0.29 0.28 20.91%
Adjusted Per Share Value based on latest NOSH - 150,625
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 22.03 22.01 20.46 14.57 11.88 7.06 3.77 224.07%
EPS 0.13 0.91 0.93 0.53 0.73 0.01 0.53 -60.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.39 -
NAPS 0.0524 0.052 0.0505 0.0504 0.0451 0.0367 0.0362 27.93%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.40 1.30 1.08 1.75 0.585 0.60 0.64 -
P/RPS 0.89 0.84 0.74 1.69 0.63 1.08 2.20 -45.27%
P/EPS 156.92 20.18 16.20 46.21 10.30 550.63 15.53 366.72%
EY 0.64 4.96 6.17 2.16 9.71 0.18 6.44 -78.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.69 -
P/NAPS 3.76 3.54 2.98 4.88 1.67 2.07 2.29 39.13%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 25/02/16 13/11/15 19/08/15 20/05/15 25/02/15 13/11/14 -
Price 1.23 1.85 1.37 1.30 0.62 0.52 0.65 -
P/RPS 0.79 1.19 0.93 1.25 0.67 0.93 2.23 -49.90%
P/EPS 137.87 28.71 20.54 34.33 10.91 477.22 15.78 323.64%
EY 0.73 3.48 4.87 2.91 9.16 0.21 6.34 -76.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.62 -
P/NAPS 3.30 5.04 3.78 3.63 1.77 1.79 2.32 26.45%

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