[MICROLN] YoY Cumulative 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- 122.19%
YoY- 85.34%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 158,794 200,245 174,134 19,676 13,785 18,388 12,106 36.57%
PBT 3,601 -1,388 2,601 2,758 1,630 2,384 418 29.79%
Tax -1,510 -2,649 -2,098 -609 -425 -405 -154 31.84%
NP 2,091 -4,037 503 2,149 1,205 1,979 264 28.48%
-
NP to SH 1,770 -3,948 577 2,213 1,194 1,904 186 31.36%
-
Tax Rate 41.93% - 80.66% 22.08% 26.07% 16.99% 36.84% -
Total Cost 156,703 204,282 173,631 17,527 12,580 16,409 11,842 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 2.12% -5.29% 1.03% 6.96% 4.09% 6.21% 0.66% -
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 94.88 119.64 114.68 15.47 10.85 14.39 9.50 32.14%
EPS 1.06 -2.36 0.38 1.74 0.94 1.49 0.15 26.71%
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 14.80 18.66 16.23 1.83 1.28 1.71 1.13 36.55%
EPS 0.16 -0.37 0.05 0.21 0.11 0.18 0.02 28.63%
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 0.79 0.78 1.13 1.62 0.97 0.90 1.58 -8.05%
P/EPS 70.92 -39.43 342.11 14.37 11.17 8.72 102.75 -4.39%
EY 1.41 -2.54 0.29 6.96 8.95 11.46 0.97 4.63%
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 0.70 0.85 1.61 2.46 1.01 0.83 1.47 -8.59%
P/EPS 62.41 -43.24 486.84 21.84 11.70 8.05 95.90 -5.06%
EY 1.60 -2.31 0.21 4.58 8.55 12.42 1.04 5.35%
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