[MICROLN] YoY TTM Result on 30-Jun-2014 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
15-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -9.75%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 256,640 252,957 156,274 44,696 50,078 19,699 16,816 54.60%
PBT 8,558 3,988 7,507 11,780 11,189 3,401 957 41.94%
Tax -3,121 -1,709 -2,260 -813 -874 -725 -493 34.31%
NP 5,437 2,279 5,247 10,967 10,315 2,676 464 48.21%
-
NP to SH 5,429 2,212 5,704 11,511 10,748 2,758 515 45.72%
-
Tax Rate 36.47% 42.85% 30.11% 6.90% 7.81% 21.32% 51.52% -
Total Cost 251,203 250,678 151,027 33,729 39,763 17,023 16,352 54.77%
-
Net Worth 84,822 58,929 54,014 43,096 40,009 30,823 29,369 18.47%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - 4,144 1,329 12 12 -
Div Payout % - - - 36.01% 12.37% 0.47% 2.48% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 84,822 58,929 54,014 43,096 40,009 30,823 29,369 18.47%
NOSH 167,368 157,777 150,625 139,019 133,366 128,431 127,692 4.42%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 2.12% 0.90% 3.36% 24.54% 20.60% 13.58% 2.76% -
ROE 6.40% 3.75% 10.56% 26.71% 26.86% 8.95% 1.75% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 153.34 160.32 103.75 32.15 37.55 15.34 13.17 48.06%
EPS 3.24 1.40 3.79 8.28 8.06 2.15 0.40 39.71%
DPS 0.00 0.00 0.00 3.00 1.00 0.01 0.01 -
NAPS 0.5068 0.3735 0.3586 0.31 0.30 0.24 0.23 13.46%
Adjusted Per Share Value based on latest NOSH - 139,019
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 23.93 23.59 14.57 4.17 4.67 1.84 1.57 54.57%
EPS 0.51 0.21 0.53 1.07 1.00 0.26 0.05 44.96%
DPS 0.00 0.00 0.00 0.39 0.12 0.00 0.00 -
NAPS 0.0791 0.055 0.0504 0.0402 0.0373 0.0287 0.0274 18.47%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 29/03/13 30/03/12 31/03/11 -
Price 0.93 1.62 1.75 0.76 0.60 0.20 0.125 -
P/RPS 0.61 1.01 1.69 2.36 1.60 1.30 0.95 -6.83%
P/EPS 28.67 115.55 46.21 9.18 7.45 9.31 30.99 -1.23%
EY 3.49 0.87 2.16 10.89 13.43 10.74 3.23 1.24%
DY 0.00 0.00 0.00 3.95 1.66 0.05 0.08 -
P/NAPS 1.84 4.34 4.88 2.45 2.00 0.83 0.54 21.65%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/08/17 26/08/16 19/08/15 15/08/14 21/05/13 03/05/12 12/05/11 -
Price 0.92 1.38 1.30 0.735 0.58 0.20 0.16 -
P/RPS 0.60 0.86 1.25 2.29 1.54 1.30 1.21 -10.60%
P/EPS 28.36 98.43 34.33 8.88 7.20 9.31 39.67 -5.22%
EY 3.53 1.02 2.91 11.27 13.89 10.74 2.52 5.53%
DY 0.00 0.00 0.00 4.08 1.72 0.05 0.06 -
P/NAPS 1.82 3.69 3.63 2.37 1.93 0.83 0.70 16.50%

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