[MICROLN] QoQ TTM Result on 30-Jun-2016 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 64.22%
YoY- -61.22%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 252,209 262,410 248,437 252,957 236,299 236,077 219,373 9.73%
PBT 2,522 -871 -1,329 3,988 3,118 12,841 12,793 -66.09%
Tax -1,750 -2,397 -1,167 -1,709 -1,846 -3,286 -3,115 -31.89%
NP 772 -3,268 -2,496 2,279 1,272 9,555 9,678 -81.44%
-
NP to SH 780 -3,178 -2,434 2,212 1,347 9,787 9,979 -81.69%
-
Tax Rate 69.39% - - 42.85% 59.20% 25.59% 24.35% -
Total Cost 251,437 265,678 250,933 250,678 235,027 226,522 209,695 12.85%
-
Net Worth 79,533 74,662 74,696 58,929 56,225 55,791 54,170 29.14%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 79,533 74,662 74,696 58,929 56,225 55,791 54,170 29.14%
NOSH 167,368 167,368 167,368 157,777 150,980 151,896 149,642 7.74%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 0.31% -1.25% -1.00% 0.90% 0.54% 4.05% 4.41% -
ROE 0.98% -4.26% -3.26% 3.75% 2.40% 17.54% 18.42% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 150.69 156.79 148.44 160.32 156.51 155.42 146.60 1.84%
EPS 0.47 -1.90 -1.45 1.40 0.89 6.44 6.67 -82.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4752 0.4461 0.4463 0.3735 0.3724 0.3673 0.362 19.86%
Adjusted Per Share Value based on latest NOSH - 157,777
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 23.51 24.46 23.15 23.57 22.02 22.00 20.44 9.76%
EPS 0.07 -0.30 -0.23 0.21 0.13 0.91 0.93 -82.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0741 0.0696 0.0696 0.0549 0.0524 0.052 0.0505 29.09%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.05 0.93 1.28 1.62 1.40 1.30 1.08 -
P/RPS 0.70 0.59 0.86 1.01 0.89 0.84 0.74 -3.63%
P/EPS 225.30 -48.98 -88.02 115.55 156.92 20.18 16.20 477.38%
EY 0.44 -2.04 -1.14 0.87 0.64 4.96 6.17 -82.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.08 2.87 4.34 3.76 3.54 2.98 -18.05%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 21/02/17 21/11/16 26/08/16 30/05/16 25/02/16 13/11/15 -
Price 0.90 1.02 1.10 1.38 1.23 1.85 1.37 -
P/RPS 0.60 0.65 0.74 0.86 0.79 1.19 0.93 -25.31%
P/EPS 193.12 -53.72 -75.64 98.43 137.87 28.71 20.54 344.86%
EY 0.52 -1.86 -1.32 1.02 0.73 3.48 4.87 -77.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.29 2.46 3.69 3.30 5.04 3.78 -36.97%

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