[MICROLN] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 48.13%
YoY- 85.34%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 211,725 266,993 232,178 26,234 18,380 24,517 16,141 36.57%
PBT 4,801 -1,850 3,468 3,677 2,173 3,178 557 29.80%
Tax -2,013 -3,532 -2,797 -812 -566 -540 -205 31.86%
NP 2,788 -5,382 670 2,865 1,606 2,638 352 28.48%
-
NP to SH 2,360 -5,264 769 2,950 1,592 2,538 248 31.36%
-
Tax Rate 41.93% - 80.65% 22.08% 26.05% 16.99% 36.80% -
Total Cost 208,937 272,375 231,508 23,369 16,773 21,878 15,789 36.72%
-
Net Worth 83,349 74,662 55,771 31,795 29,214 30,668 28,029 14.10%
Dividend
31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 83,349 74,662 55,771 31,795 29,214 30,668 28,029 14.10%
NOSH 167,368 167,368 151,842 127,183 127,021 127,785 167,368 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.32% -2.02% 0.29% 10.92% 8.74% 10.76% 2.18% -
ROE 2.83% -7.05% 1.38% 9.28% 5.45% 8.28% 0.88% -
Per Share
31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 126.50 159.52 152.91 20.63 14.47 19.19 12.67 32.13%
EPS 1.41 -3.15 0.51 2.32 1.25 1.99 0.20 26.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.498 0.4461 0.3673 0.25 0.23 0.24 0.22 10.39%
Adjusted Per Share Value based on latest NOSH - 128,105
31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 19.74 24.90 21.65 2.45 1.71 2.29 1.51 36.51%
EPS 0.22 -0.49 0.07 0.28 0.15 0.24 0.02 33.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0777 0.0696 0.052 0.0296 0.0272 0.0286 0.0261 14.12%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 29/12/17 30/12/16 31/12/15 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.75 0.93 1.30 0.25 0.105 0.13 0.15 -
P/RPS 0.59 0.58 0.85 1.21 0.73 0.68 1.18 -8.05%
P/EPS 53.19 -29.57 256.58 10.78 8.38 6.54 77.06 -4.39%
EY 1.88 -3.38 0.39 9.28 11.94 15.28 1.30 4.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 2.08 3.54 1.00 0.46 0.54 0.68 10.14%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/02/18 21/02/17 25/02/16 21/11/12 29/11/11 23/11/10 24/11/09 -
Price 0.66 1.02 1.85 0.38 0.11 0.12 0.14 -
P/RPS 0.52 0.64 1.21 1.84 0.76 0.63 1.11 -8.77%
P/EPS 46.81 -32.43 365.13 16.38 8.78 6.04 71.92 -5.06%
EY 2.14 -3.08 0.27 6.11 11.39 16.56 1.39 5.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.29 5.04 1.52 0.48 0.50 0.64 9.26%

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