[MICROLN] QoQ TTM Result on 31-Mar-2015 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 5200.68%
YoY- -38.49%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 236,077 219,373 156,274 127,367 75,717 40,388 44,696 202.37%
PBT 12,841 12,793 7,507 9,380 963 6,235 11,780 5.90%
Tax -3,286 -3,115 -2,260 -2,013 -1,253 -970 -813 153.09%
NP 9,555 9,678 5,247 7,367 -290 5,265 10,967 -8.75%
-
NP to SH 9,787 9,979 5,704 7,845 148 5,715 11,511 -10.22%
-
Tax Rate 25.59% 24.35% 30.11% 21.46% 130.11% 15.56% 6.90% -
Total Cost 226,522 209,695 151,027 120,000 76,007 35,123 33,729 254.73%
-
Net Worth 55,791 54,170 54,014 48,328 39,388 38,837 43,096 18.72%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - 4,144 4,144 -
Div Payout % - - - - - 72.53% 36.01% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 55,791 54,170 54,014 48,328 39,388 38,837 43,096 18.72%
NOSH 151,896 149,642 150,625 138,080 135,822 138,705 139,019 6.06%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.05% 4.41% 3.36% 5.78% -0.38% 13.04% 24.54% -
ROE 17.54% 18.42% 10.56% 16.23% 0.38% 14.72% 26.71% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 155.42 146.60 103.75 92.24 55.75 29.12 32.15 185.08%
EPS 6.44 6.67 3.79 5.68 0.11 4.12 8.28 -15.38%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 0.3673 0.362 0.3586 0.35 0.29 0.28 0.31 11.93%
Adjusted Per Share Value based on latest NOSH - 138,080
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.01 20.46 14.57 11.88 7.06 3.77 4.17 202.23%
EPS 0.91 0.93 0.53 0.73 0.01 0.53 1.07 -10.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.39 0.39 -
NAPS 0.052 0.0505 0.0504 0.0451 0.0367 0.0362 0.0402 18.66%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.30 1.08 1.75 0.585 0.60 0.64 0.76 -
P/RPS 0.84 0.74 1.69 0.63 1.08 2.20 2.36 -49.68%
P/EPS 20.18 16.20 46.21 10.30 550.63 15.53 9.18 68.82%
EY 4.96 6.17 2.16 9.71 0.18 6.44 10.89 -40.71%
DY 0.00 0.00 0.00 0.00 0.00 4.69 3.95 -
P/NAPS 3.54 2.98 4.88 1.67 2.07 2.29 2.45 27.72%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 13/11/15 19/08/15 20/05/15 25/02/15 13/11/14 15/08/14 -
Price 1.85 1.37 1.30 0.62 0.52 0.65 0.735 -
P/RPS 1.19 0.93 1.25 0.67 0.93 2.23 2.29 -35.28%
P/EPS 28.71 20.54 34.33 10.91 477.22 15.78 8.88 118.18%
EY 3.48 4.87 2.91 9.16 0.21 6.34 11.27 -54.21%
DY 0.00 0.00 0.00 0.00 0.00 4.62 4.08 -
P/NAPS 5.04 3.78 3.63 1.77 1.79 2.32 2.37 65.14%

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