[MICROLN] YoY Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -64.21%
YoY- 144.83%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
Revenue 141,234 154,264 137,296 158,794 200,245 174,134 19,676 26.95%
PBT 13,610 9,213 -1,298 3,601 -1,388 2,601 2,758 21.32%
Tax -1,013 -2,334 338 -1,510 -2,649 -2,098 -609 6.35%
NP 12,597 6,879 -960 2,091 -4,037 503 2,149 23.88%
-
NP to SH 12,477 6,966 -1,102 1,770 -3,948 577 2,213 23.29%
-
Tax Rate 7.44% 25.33% - 41.93% - 80.66% 22.08% -
Total Cost 128,637 147,385 138,256 156,703 204,282 173,631 17,527 27.30%
-
Net Worth 101,246 29,456 30,527 83,349 74,662 55,771 31,795 15.05%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
Net Worth 101,246 29,456 30,527 83,349 74,662 55,771 31,795 15.05%
NOSH 241,060 184,104 167,368 167,368 167,368 151,842 127,183 8.05%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
NP Margin 8.92% 4.46% -0.70% 1.32% -2.02% 0.29% 10.92% -
ROE 12.32% 23.65% -3.61% 2.12% -5.29% 1.03% 6.96% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
RPS 73.93 83.79 82.03 94.88 119.64 114.68 15.47 20.85%
EPS 6.53 3.78 -0.66 1.06 -2.36 0.38 1.74 17.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.16 0.1824 0.498 0.4461 0.3673 0.25 9.52%
Adjusted Per Share Value based on latest NOSH - 167,368
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
RPS 13.17 14.38 12.80 14.81 18.67 16.24 1.83 26.99%
EPS 1.16 0.65 -0.10 0.17 -0.37 0.05 0.21 22.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0944 0.0275 0.0285 0.0777 0.0696 0.052 0.0296 15.07%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 28/09/12 -
Price 2.22 0.875 0.54 0.75 0.93 1.30 0.25 -
P/RPS 3.00 1.04 0.66 0.79 0.78 1.13 1.62 7.74%
P/EPS 33.99 23.13 -82.01 70.92 -39.43 342.11 14.37 10.98%
EY 2.94 4.32 -1.22 1.41 -2.54 0.29 6.96 -9.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.19 5.47 2.96 1.51 2.08 3.54 1.00 18.94%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
Date 23/02/21 19/02/20 27/02/19 26/02/18 21/02/17 25/02/16 21/11/12 -
Price 2.43 0.90 0.45 0.66 1.02 1.85 0.38 -
P/RPS 3.29 1.07 0.55 0.70 0.85 1.61 2.46 3.58%
P/EPS 37.20 23.79 -68.34 62.41 -43.24 486.84 21.84 6.66%
EY 2.69 4.20 -1.46 1.60 -2.31 0.21 4.58 -6.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.58 5.63 2.47 1.33 2.29 5.04 1.52 14.29%

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