[MICROLN] YoY Annualized Quarter 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- -185.97%
YoY- -109.4%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 206,656 237,266 212,990 28,978 51,610 23,184 17,608 48.22%
PBT 12,912 -6,790 2,104 -4,722 13,172 2,972 836 54.87%
Tax -2,470 -1,400 -2,758 -554 -206 -890 -392 34.19%
NP 10,442 -8,190 -654 -5,276 12,966 2,082 444 65.63%
-
NP to SH 9,892 -8,170 -608 -4,876 13,406 1,992 396 67.24%
-
Tax Rate 19.13% - 131.08% - 1.56% 29.95% 46.89% -
Total Cost 196,214 245,456 213,644 34,254 38,644 21,102 17,164 47.60%
-
Net Worth 86,027 74,696 55,023 38,656 38,799 30,646 28,462 19.33%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 86,027 74,696 55,023 38,656 38,799 30,646 28,462 19.33%
NOSH 167,368 167,368 151,999 138,059 133,792 127,692 123,750 4.94%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.05% -3.45% -0.31% -18.21% 25.12% 8.98% 2.52% -
ROE 11.50% -10.94% -1.10% -12.61% 34.55% 6.50% 1.39% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 123.47 141.76 140.13 20.99 38.57 18.16 14.23 41.23%
EPS 5.92 -4.88 -0.40 -3.52 10.02 1.56 0.32 59.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.514 0.4463 0.362 0.28 0.29 0.24 0.23 13.71%
Adjusted Per Share Value based on latest NOSH - 138,705
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 19.26 22.11 19.85 2.70 4.81 2.16 1.64 48.23%
EPS 0.92 -0.76 -0.06 -0.45 1.25 0.19 0.04 65.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0802 0.0696 0.0513 0.036 0.0362 0.0286 0.0265 19.35%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 -
Price 1.03 1.28 1.08 0.64 0.585 0.21 0.13 -
P/RPS 0.83 0.90 0.77 3.05 1.52 1.16 0.91 -1.45%
P/EPS 17.43 -26.22 -270.00 -18.12 5.84 13.46 40.62 -12.64%
EY 5.74 -3.81 -0.37 -5.52 17.13 7.43 2.46 14.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.87 2.98 2.29 2.02 0.88 0.57 22.21%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Date 27/11/17 21/11/16 13/11/15 13/11/14 20/08/13 15/08/12 18/08/11 -
Price 0.88 1.10 1.37 0.65 0.585 0.20 0.13 -
P/RPS 0.71 0.78 0.98 3.10 1.52 1.10 0.91 -3.88%
P/EPS 14.89 -22.53 -342.50 -18.40 5.84 12.82 40.62 -14.81%
EY 6.72 -4.44 -0.29 -5.43 17.13 7.80 2.46 17.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.46 3.78 2.32 2.02 0.83 0.57 19.19%

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