[MICROLN] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -50.35%
YoY- -58.56%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 156,274 127,367 75,717 40,388 44,696 50,101 52,180 108.19%
PBT 7,507 9,380 963 6,235 11,780 12,913 15,130 -37.40%
Tax -2,260 -2,013 -1,253 -970 -813 -677 -352 246.62%
NP 5,247 7,367 -290 5,265 10,967 12,236 14,778 -49.95%
-
NP to SH 5,704 7,845 148 5,715 11,511 12,755 15,283 -48.25%
-
Tax Rate 30.11% 21.46% 130.11% 15.56% 6.90% 5.24% 2.33% -
Total Cost 151,027 120,000 76,007 35,123 33,729 37,865 37,402 154.22%
-
Net Worth 54,014 48,328 39,388 38,837 43,096 41,263 44,212 14.32%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 4,144 4,144 4,144 4,184 -
Div Payout % - - - 72.53% 36.01% 32.50% 27.38% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 54,014 48,328 39,388 38,837 43,096 41,263 44,212 14.32%
NOSH 150,625 138,080 135,822 138,705 139,019 137,545 138,163 5.94%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.36% 5.78% -0.38% 13.04% 24.54% 24.42% 28.32% -
ROE 10.56% 16.23% 0.38% 14.72% 26.71% 30.91% 34.57% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 103.75 92.24 55.75 29.12 32.15 36.43 37.77 96.50%
EPS 3.79 5.68 0.11 4.12 8.28 9.27 11.06 -51.12%
DPS 0.00 0.00 0.00 3.00 3.00 3.01 3.03 -
NAPS 0.3586 0.35 0.29 0.28 0.31 0.30 0.32 7.91%
Adjusted Per Share Value based on latest NOSH - 138,705
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.56 11.87 7.06 3.76 4.17 4.67 4.86 108.23%
EPS 0.53 0.73 0.01 0.53 1.07 1.19 1.42 -48.25%
DPS 0.00 0.00 0.00 0.39 0.39 0.39 0.39 -
NAPS 0.0503 0.045 0.0367 0.0362 0.0402 0.0385 0.0412 14.27%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.75 0.585 0.60 0.64 0.76 0.90 0.70 -
P/RPS 1.69 0.63 1.08 2.20 2.36 2.47 1.85 -5.86%
P/EPS 46.21 10.30 550.63 15.53 9.18 9.71 6.33 277.69%
EY 2.16 9.71 0.18 6.44 10.89 10.30 15.80 -73.55%
DY 0.00 0.00 0.00 4.69 3.95 3.35 4.33 -
P/NAPS 4.88 1.67 2.07 2.29 2.45 3.00 2.19 70.85%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 20/05/15 25/02/15 13/11/14 15/08/14 20/05/14 21/02/14 -
Price 1.30 0.62 0.52 0.65 0.735 0.85 0.785 -
P/RPS 1.25 0.67 0.93 2.23 2.29 2.33 2.08 -28.85%
P/EPS 34.33 10.91 477.22 15.78 8.88 9.17 7.10 186.76%
EY 2.91 9.16 0.21 6.34 11.27 10.91 14.09 -65.16%
DY 0.00 0.00 0.00 4.62 4.08 3.55 3.86 -
P/NAPS 3.63 1.77 1.79 2.32 2.37 2.83 2.45 30.05%

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