[MICROLN] QoQ TTM 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- 74.95%
YoY- 74.61%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 252,957 236,299 236,077 219,373 156,274 127,367 75,717 123.64%
PBT 3,988 3,118 12,841 12,793 7,507 9,380 963 158.10%
Tax -1,709 -1,846 -3,286 -3,115 -2,260 -2,013 -1,253 23.01%
NP 2,279 1,272 9,555 9,678 5,247 7,367 -290 -
-
NP to SH 2,212 1,347 9,787 9,979 5,704 7,845 148 507.75%
-
Tax Rate 42.85% 59.20% 25.59% 24.35% 30.11% 21.46% 130.11% -
Total Cost 250,678 235,027 226,522 209,695 151,027 120,000 76,007 121.72%
-
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 0.90% 0.54% 4.05% 4.41% 3.36% 5.78% -0.38% -
ROE 3.75% 2.40% 17.54% 18.42% 10.56% 16.23% 0.38% -
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 160.32 156.51 155.42 146.60 103.75 92.24 55.75 102.35%
EPS 1.40 0.89 6.44 6.67 3.79 5.68 0.11 445.96%
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 23.59 22.03 22.01 20.46 14.57 11.88 7.06 123.66%
EPS 0.21 0.13 0.91 0.93 0.53 0.73 0.01 662.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.055 0.0524 0.052 0.0505 0.0504 0.0451 0.0367 30.99%
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 1.01 0.89 0.84 0.74 1.69 0.63 1.08 -4.37%
P/EPS 115.55 156.92 20.18 16.20 46.21 10.30 550.63 -64.72%
EY 0.87 0.64 4.96 6.17 2.16 9.71 0.18 186.14%
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 0.86 0.79 1.19 0.93 1.25 0.67 0.93 -5.08%
P/EPS 98.43 137.87 28.71 20.54 34.33 10.91 477.22 -65.12%
EY 1.02 0.73 3.48 4.87 2.91 9.16 0.21 187.08%
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