[MICROLN] YoY 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- -2149.03%
YoY- -2418.25%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
Revenue 45,052 45,928 45,235 55,466 81,612 67,639 8,084 23.12%
PBT 5,195 2,211 -1,404 -2,855 2,007 1,549 1,272 18.57%
Tax -78 -116 756 -275 -1,949 -719 -164 -8.60%
NP 5,117 2,095 -648 -3,130 58 830 1,108 20.35%
-
NP to SH 5,020 2,155 -629 -3,176 137 881 1,217 18.72%
-
Tax Rate 1.50% 5.25% - - 97.11% 46.42% 12.89% -
Total Cost 39,935 43,833 45,883 58,596 81,554 66,809 6,976 23.52%
-
Net Worth 101,246 29,456 30,527 83,349 74,662 55,791 32,026 14.95%
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 55,791 32,026 14.95%
NOSH 241,060 184,104 167,368 167,368 167,368 151,896 128,105 7.95%
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 11.36% 4.56% -1.43% -5.64% 0.07% 1.23% 13.71% -
ROE 4.96% 7.32% -2.06% -3.81% 0.18% 1.58% 3.80% -
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 23.58 24.95 27.03 33.14 48.76 44.53 6.31 17.30%
EPS 2.63 1.17 -0.38 -1.90 0.08 0.58 0.95 13.12%
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 4.20 4.28 4.22 5.17 7.61 6.30 0.75 23.19%
EPS 0.47 0.20 -0.06 -0.30 0.01 0.08 0.11 19.22%
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 0.0298 14.98%
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 9.41 3.51 2.00 2.26 1.91 2.92 3.96 11.05%
P/EPS 84.48 74.75 -143.69 -39.52 1,136.15 224.14 26.32 15.16%
EY 1.18 1.34 -0.70 -2.53 0.09 0.45 3.80 -13.20%
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 10.30 3.61 1.66 1.99 2.09 4.15 6.02 6.71%
P/EPS 92.47 76.89 -119.74 -34.78 1,246.10 318.97 40.00 10.68%
EY 1.08 1.30 -0.84 -2.88 0.08 0.31 2.50 -9.66%
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