[MICROLN] YoY TTM Result on 31-Mar-2018 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -872.35%
YoY- -6534.23%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 178,177 220,963 189,756 206,043 252,209 236,299 127,367 5.74%
PBT 33,608 14,221 1,326 -49,546 2,522 3,118 9,380 23.67%
Tax -2,079 -3,582 -264 -645 -1,750 -1,846 -2,013 0.53%
NP 31,529 10,639 1,062 -50,191 772 1,272 7,367 27.39%
-
NP to SH 31,506 10,640 926 -50,187 780 1,347 7,845 26.04%
-
Tax Rate 6.19% 25.19% 19.91% - 69.39% 59.20% 21.46% -
Total Cost 146,648 210,324 188,694 256,234 251,437 235,027 120,000 3.39%
-
Net Worth 120,609 36,139 19,515 31,113 79,533 56,225 48,328 16.44%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 18 1,720 - - - - - -
Div Payout % 0.06% 16.17% - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 120,609 36,139 19,515 31,113 79,533 56,225 48,328 16.44%
NOSH 241,290 184,104 167,368 167,368 167,368 150,980 138,080 9.73%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 17.70% 4.81% 0.56% -24.36% 0.31% 0.54% 5.78% -
ROE 26.12% 29.44% 4.75% -161.30% 0.98% 2.40% 16.23% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 73.87 128.40 113.38 123.11 150.69 156.51 92.24 -3.63%
EPS 13.06 6.18 0.55 -29.99 0.47 0.89 5.68 14.87%
DPS 0.01 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.21 0.1166 0.1859 0.4752 0.3724 0.35 6.11%
Adjusted Per Share Value based on latest NOSH - 167,368
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 16.61 20.60 17.69 19.21 23.52 22.03 11.88 5.73%
EPS 2.94 0.99 0.09 -4.68 0.07 0.13 0.73 26.10%
DPS 0.00 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1125 0.0337 0.0182 0.029 0.0742 0.0524 0.0451 16.44%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.62 0.70 0.41 0.49 1.05 1.40 0.585 -
P/RPS 3.55 0.55 0.36 0.40 0.70 0.89 0.63 33.36%
P/EPS 20.06 11.32 74.10 -1.63 225.30 156.92 10.30 11.73%
EY 4.99 8.83 1.35 -61.20 0.44 0.64 9.71 -10.49%
DY 0.00 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.24 3.33 3.52 2.64 2.21 3.76 1.67 20.97%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 29/06/20 31/05/19 31/05/18 29/05/17 30/05/16 20/05/15 -
Price 2.45 0.75 0.375 0.455 0.90 1.23 0.62 -
P/RPS 3.32 0.58 0.33 0.37 0.60 0.79 0.67 30.53%
P/EPS 18.76 12.13 67.78 -1.52 193.12 137.87 10.91 9.44%
EY 5.33 8.24 1.48 -65.90 0.52 0.73 9.16 -8.62%
DY 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.90 3.57 3.22 2.45 1.89 3.30 1.77 18.47%

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