[MICROLN] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 289.8%
YoY- 289.86%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 CAGR
Revenue 137,296 158,794 200,245 174,134 19,676 13,785 18,388 27.56%
PBT -1,298 3,601 -1,388 2,601 2,758 1,630 2,384 -
Tax 338 -1,510 -2,649 -2,098 -609 -425 -405 -
NP -960 2,091 -4,037 503 2,149 1,205 1,979 -
-
NP to SH -1,102 1,770 -3,948 577 2,213 1,194 1,904 -
-
Tax Rate - 41.93% - 80.66% 22.08% 26.07% 16.99% -
Total Cost 138,256 156,703 204,282 173,631 17,527 12,580 16,409 29.44%
-
Net Worth 30,527 83,349 74,662 55,771 31,795 29,214 30,668 -0.05%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 30,527 83,349 74,662 55,771 31,795 29,214 30,668 -0.05%
NOSH 167,368 167,368 167,368 151,842 127,183 127,021 127,785 3.32%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.70% 1.32% -2.02% 0.29% 10.92% 8.74% 10.76% -
ROE -3.61% 2.12% -5.29% 1.03% 6.96% 4.09% 6.21% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 CAGR
RPS 82.03 94.88 119.64 114.68 15.47 10.85 14.39 23.46%
EPS -0.66 1.06 -2.36 0.38 1.74 0.94 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1824 0.498 0.4461 0.3673 0.25 0.23 0.24 -3.26%
Adjusted Per Share Value based on latest NOSH - 151,896
31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.80 14.81 18.67 16.24 1.83 1.29 1.71 27.60%
EPS -0.10 0.17 -0.37 0.05 0.21 0.11 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0285 0.0777 0.0696 0.052 0.0296 0.0272 0.0286 -0.04%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 28/09/12 30/09/11 30/09/10 -
Price 0.54 0.75 0.93 1.30 0.25 0.105 0.13 -
P/RPS 0.66 0.79 0.78 1.13 1.62 0.97 0.90 -3.68%
P/EPS -82.01 70.92 -39.43 342.11 14.37 11.17 8.72 -
EY -1.22 1.41 -2.54 0.29 6.96 8.95 11.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 1.51 2.08 3.54 1.00 0.46 0.54 22.88%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 CAGR
Date 27/02/19 26/02/18 21/02/17 25/02/16 21/11/12 29/11/11 23/11/10 -
Price 0.45 0.66 1.02 1.85 0.38 0.11 0.12 -
P/RPS 0.55 0.70 0.85 1.61 2.46 1.01 0.83 -4.86%
P/EPS -68.34 62.41 -43.24 486.84 21.84 11.70 8.05 -
EY -1.46 1.60 -2.31 0.21 4.58 8.55 12.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 1.33 2.29 5.04 1.52 0.48 0.50 21.34%

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