[MICROLN] YoY TTM Result on 30-Jun-2017 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 596.03%
YoY- 145.43%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Revenue 200,949 203,544 188,553 256,640 252,957 156,274 50,101 24.86%
PBT 15,502 3,584 -56,655 8,558 3,988 7,507 12,913 2.96%
Tax -3,200 -664 990 -3,121 -1,709 -2,260 -677 28.18%
NP 12,302 2,920 -55,665 5,437 2,279 5,247 12,236 0.08%
-
NP to SH 12,302 2,914 -55,749 5,429 2,212 5,704 12,755 -0.57%
-
Tax Rate 20.64% 18.53% - 36.47% 42.85% 30.11% 5.24% -
Total Cost 188,647 200,624 244,218 251,203 250,678 151,027 37,865 29.27%
-
Net Worth 42,446 20,368 30,444 84,822 58,929 54,014 41,263 0.45%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Div 1,720 - - - - - 4,144 -13.11%
Div Payout % 13.99% - - - - - 32.50% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Net Worth 42,446 20,368 30,444 84,822 58,929 54,014 41,263 0.45%
NOSH 184,551 167,368 167,368 167,368 157,777 150,625 137,545 4.81%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
NP Margin 6.12% 1.43% -29.52% 2.12% 0.90% 3.36% 24.42% -
ROE 28.98% 14.31% -183.12% 6.40% 3.75% 10.56% 30.91% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
RPS 108.89 121.61 112.66 153.34 160.32 103.75 36.43 19.13%
EPS 6.67 1.74 -33.31 3.24 1.40 3.79 9.27 -5.12%
DPS 0.93 0.00 0.00 0.00 0.00 0.00 3.01 -17.12%
NAPS 0.23 0.1217 0.1819 0.5068 0.3735 0.3586 0.30 -4.15%
Adjusted Per Share Value based on latest NOSH - 167,368
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
RPS 18.74 18.98 17.58 23.93 23.59 14.57 4.67 24.87%
EPS 1.15 0.27 -5.20 0.51 0.21 0.53 1.19 -0.54%
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.39 -13.27%
NAPS 0.0396 0.019 0.0284 0.0791 0.055 0.0504 0.0385 0.45%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/03/14 -
Price 0.77 0.35 0.435 0.93 1.62 1.75 0.90 -
P/RPS 0.71 0.29 0.39 0.61 1.01 1.69 2.47 -18.07%
P/EPS 11.55 20.10 -1.31 28.67 115.55 46.21 9.71 2.81%
EY 8.66 4.97 -76.57 3.49 0.87 2.16 10.30 -2.73%
DY 1.21 0.00 0.00 0.00 0.00 0.00 3.35 -15.02%
P/NAPS 3.35 2.88 2.39 1.84 4.34 4.88 3.00 1.77%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Date 10/08/20 22/08/19 27/08/18 22/08/17 26/08/16 19/08/15 20/05/14 -
Price 1.95 0.55 0.50 0.92 1.38 1.30 0.85 -
P/RPS 1.79 0.45 0.44 0.60 0.86 1.25 2.33 -4.12%
P/EPS 29.25 31.59 -1.50 28.36 98.43 34.33 9.17 20.37%
EY 3.42 3.17 -66.62 3.53 1.02 2.91 10.91 -16.92%
DY 0.48 0.00 0.00 0.00 0.00 0.00 3.55 -27.37%
P/NAPS 8.48 4.52 2.75 1.82 3.69 3.63 2.83 19.17%

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