[MICROLN] YoY Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -48.38%
YoY- 221.08%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 192,364 216,672 184,122 206,656 237,266 212,990 28,978 37.05%
PBT 16,830 14,004 212 12,912 -6,790 2,104 -4,722 -
Tax -1,870 -4,436 -836 -2,470 -1,400 -2,758 -554 22.45%
NP 14,960 9,568 -624 10,442 -8,190 -654 -5,276 -
-
NP to SH 14,914 9,622 -946 9,892 -8,170 -608 -4,876 -
-
Tax Rate 11.11% 31.68% 394.34% 19.13% - 131.08% - -
Total Cost 177,404 207,104 184,746 196,214 245,456 213,644 34,254 31.50%
-
Net Worth 46,276 17,607 31,046 86,027 74,696 55,023 38,656 3.04%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 37 - - - - - - -
Div Payout % 0.25% - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 46,276 17,607 31,046 86,027 74,696 55,023 38,656 3.04%
NOSH 185,104 167,368 167,368 167,368 167,368 151,999 138,059 5.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.78% 4.42% -0.34% 5.05% -3.45% -0.31% -18.21% -
ROE 32.23% 54.65% -3.05% 11.50% -10.94% -1.10% -12.61% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 103.92 129.46 110.01 123.47 141.76 140.13 20.99 30.51%
EPS 8.06 5.74 -0.56 5.92 -4.88 -0.40 -3.52 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.1052 0.1855 0.514 0.4463 0.362 0.28 -1.86%
Adjusted Per Share Value based on latest NOSH - 167,368
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 17.93 20.19 17.16 19.26 22.11 19.85 2.70 37.06%
EPS 1.39 0.90 -0.09 0.92 -0.76 -0.06 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0431 0.0164 0.0289 0.0802 0.0696 0.0513 0.036 3.04%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.66 0.55 0.53 1.03 1.28 1.08 0.64 -
P/RPS 1.60 0.42 0.48 0.83 0.90 0.77 3.05 -10.18%
P/EPS 20.60 9.57 -93.77 17.43 -26.22 -270.00 -18.12 -
EY 4.85 10.45 -1.07 5.74 -3.81 -0.37 -5.52 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.64 5.23 2.86 2.00 2.87 2.98 2.29 19.39%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 20/11/19 26/11/18 27/11/17 21/11/16 13/11/15 13/11/14 -
Price 1.76 0.67 0.49 0.88 1.10 1.37 0.65 -
P/RPS 1.69 0.52 0.45 0.71 0.78 0.98 3.10 -9.60%
P/EPS 21.84 11.65 -86.69 14.89 -22.53 -342.50 -18.40 -
EY 4.58 8.58 -1.15 6.72 -4.44 -0.29 -5.43 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.04 6.37 2.64 1.71 2.46 3.78 2.32 20.30%

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