[MICROLN] YoY TTM Result on 30-Sep-2015 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
13-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 74.95%
YoY- 74.61%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Revenue 194,776 236,904 248,437 219,373 40,388 56,739 21,441 42.30%
PBT -55,896 12,373 -1,329 12,793 6,235 12,990 3,591 -
Tax 172 -2,285 -1,167 -3,115 -970 -485 -919 -
NP -55,724 10,088 -2,496 9,678 5,265 12,505 2,672 -
-
NP to SH -55,606 9,811 -2,434 9,979 5,715 13,069 2,735 -
-
Tax Rate - 18.47% - 24.35% 15.56% 3.73% 25.59% -
Total Cost 250,500 226,816 250,933 209,695 35,123 44,234 18,769 51.32%
-
Net Worth 31,046 86,027 74,696 54,170 38,837 38,792 30,311 0.38%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Div - - - - 4,144 1,329 12 -
Div Payout % - - - - 72.53% 10.18% 0.47% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Net Worth 31,046 86,027 74,696 54,170 38,837 38,792 30,311 0.38%
NOSH 167,368 167,368 167,368 149,642 138,705 133,768 126,296 4.60%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
NP Margin -28.61% 4.26% -1.00% 4.41% 13.04% 22.04% 12.46% -
ROE -179.10% 11.40% -3.26% 18.42% 14.72% 33.69% 9.02% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
RPS 116.38 141.55 148.44 146.60 29.12 42.42 16.98 36.03%
EPS -33.22 5.86 -1.45 6.67 4.12 9.77 2.17 -
DPS 0.00 0.00 0.00 0.00 3.00 0.99 0.01 -
NAPS 0.1855 0.514 0.4463 0.362 0.28 0.29 0.24 -4.03%
Adjusted Per Share Value based on latest NOSH - 149,642
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
RPS 18.16 22.09 23.17 20.46 3.77 5.29 2.00 42.29%
EPS -5.19 0.91 -0.23 0.93 0.53 1.22 0.26 -
DPS 0.00 0.00 0.00 0.00 0.39 0.12 0.00 -
NAPS 0.029 0.0802 0.0697 0.0505 0.0362 0.0362 0.0283 0.39%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 -
Price 0.53 1.03 1.28 1.08 0.64 0.585 0.21 -
P/RPS 0.46 0.73 0.86 0.74 2.20 1.38 1.24 -14.66%
P/EPS -1.60 17.57 -88.02 16.20 15.53 5.99 9.70 -
EY -62.69 5.69 -1.14 6.17 6.44 16.70 10.31 -
DY 0.00 0.00 0.00 0.00 4.69 1.70 0.05 -
P/NAPS 2.86 2.00 2.87 2.98 2.29 2.02 0.88 20.73%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Date 26/11/18 27/11/17 21/11/16 13/11/15 13/11/14 20/08/13 15/08/12 -
Price 0.49 0.88 1.10 1.37 0.65 0.585 0.20 -
P/RPS 0.42 0.62 0.74 0.93 2.23 1.38 1.18 -15.22%
P/EPS -1.47 15.01 -75.64 20.54 15.78 5.99 9.24 -
EY -67.80 6.66 -1.32 4.87 6.34 16.70 10.83 -
DY 0.00 0.00 0.00 0.00 4.62 1.70 0.05 -
P/NAPS 2.64 1.71 2.46 3.78 2.32 2.02 0.83 20.32%

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