[MICROLN] QoQ TTM Result on 30-Sep-2016 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -210.04%
YoY- -124.39%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 256,640 252,209 262,410 248,437 252,957 236,299 236,077 5.73%
PBT 8,558 2,522 -871 -1,329 3,988 3,118 12,841 -23.72%
Tax -3,121 -1,750 -2,397 -1,167 -1,709 -1,846 -3,286 -3.37%
NP 5,437 772 -3,268 -2,496 2,279 1,272 9,555 -31.35%
-
NP to SH 5,429 780 -3,178 -2,434 2,212 1,347 9,787 -32.51%
-
Tax Rate 36.47% 69.39% - - 42.85% 59.20% 25.59% -
Total Cost 251,203 251,437 265,678 250,933 250,678 235,027 226,522 7.14%
-
Net Worth 84,822 79,533 74,662 74,696 58,929 56,225 55,791 32.25%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 84,822 79,533 74,662 74,696 58,929 56,225 55,791 32.25%
NOSH 167,368 167,368 167,368 167,368 157,777 150,980 151,896 6.68%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.12% 0.31% -1.25% -1.00% 0.90% 0.54% 4.05% -
ROE 6.40% 0.98% -4.26% -3.26% 3.75% 2.40% 17.54% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 153.34 150.69 156.79 148.44 160.32 156.51 155.42 -0.89%
EPS 3.24 0.47 -1.90 -1.45 1.40 0.89 6.44 -36.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5068 0.4752 0.4461 0.4463 0.3735 0.3724 0.3673 23.96%
Adjusted Per Share Value based on latest NOSH - 167,368
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 23.92 23.51 24.46 23.15 23.57 22.02 22.00 5.74%
EPS 0.51 0.07 -0.30 -0.23 0.21 0.13 0.91 -32.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0791 0.0741 0.0696 0.0696 0.0549 0.0524 0.052 32.29%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.93 1.05 0.93 1.28 1.62 1.40 1.30 -
P/RPS 0.61 0.70 0.59 0.86 1.01 0.89 0.84 -19.22%
P/EPS 28.67 225.30 -48.98 -88.02 115.55 156.92 20.18 26.40%
EY 3.49 0.44 -2.04 -1.14 0.87 0.64 4.96 -20.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.21 2.08 2.87 4.34 3.76 3.54 -35.37%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 29/05/17 21/02/17 21/11/16 26/08/16 30/05/16 25/02/16 -
Price 0.92 0.90 1.02 1.10 1.38 1.23 1.85 -
P/RPS 0.60 0.60 0.65 0.74 0.86 0.79 1.19 -36.67%
P/EPS 28.36 193.12 -53.72 -75.64 98.43 137.87 28.71 -0.81%
EY 3.53 0.52 -1.86 -1.32 1.02 0.73 3.48 0.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.89 2.29 2.46 3.69 3.30 5.04 -49.32%

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