[MICROLN] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -185.97%
YoY- -109.4%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 147,740 127,367 82,600 28,978 32,112 41,172 52,180 100.51%
PBT -1,840 9,380 1,050 -4,722 5,652 7,292 15,130 -
Tax -1,532 -2,013 -1,366 -554 -544 -1,712 -352 167.28%
NP -3,372 7,367 -316 -5,276 5,108 5,580 14,778 -
-
NP to SH -2,892 7,845 161 -4,876 5,672 6,052 15,283 -
-
Tax Rate - 21.46% 130.10% - 9.62% 23.48% 2.33% -
Total Cost 151,112 120,000 82,916 34,254 27,004 35,592 37,402 154.31%
-
Net Worth 54,014 48,797 39,018 38,656 42,858 41,263 44,194 14.35%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 4,143 -
Div Payout % - - - - - - 27.11% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 54,014 48,797 39,018 38,656 42,858 41,263 44,194 14.35%
NOSH 150,625 138,080 134,545 138,059 138,254 137,545 138,106 5.97%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -2.28% 5.78% -0.38% -18.21% 15.91% 13.55% 28.32% -
ROE -5.35% 16.08% 0.41% -12.61% 13.23% 14.67% 34.58% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 98.08 92.24 61.39 20.99 23.23 29.93 37.78 89.22%
EPS -1.92 5.67 0.12 -3.52 4.08 4.40 11.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.3586 0.3534 0.29 0.28 0.31 0.30 0.32 7.91%
Adjusted Per Share Value based on latest NOSH - 138,705
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.78 11.88 7.70 2.70 2.99 3.84 4.87 100.43%
EPS -0.27 0.73 0.02 -0.45 0.53 0.56 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.39 -
NAPS 0.0504 0.0455 0.0364 0.036 0.04 0.0385 0.0412 14.42%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.75 0.585 0.60 0.64 0.76 0.90 0.70 -
P/RPS 1.78 0.63 0.98 3.05 3.27 3.01 1.85 -2.54%
P/EPS -91.15 10.30 500.00 -18.12 18.52 20.45 6.33 -
EY -1.10 9.71 0.20 -5.52 5.40 4.89 15.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.29 -
P/NAPS 4.88 1.66 2.07 2.29 2.45 3.00 2.19 70.85%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 20/05/15 25/02/15 13/11/14 15/08/14 20/05/14 21/02/14 -
Price 1.30 0.62 0.52 0.65 0.735 0.85 0.785 -
P/RPS 1.33 0.67 0.85 3.10 3.16 2.84 2.08 -25.83%
P/EPS -67.71 10.91 433.33 -18.40 17.92 19.32 7.09 -
EY -1.48 9.16 0.23 -5.43 5.58 5.18 14.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.82 -
P/NAPS 3.63 1.75 1.79 2.32 2.37 2.83 2.45 30.05%

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