[MICROLN] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 80.71%
YoY- 503.08%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 188,553 206,043 210,758 236,904 256,640 252,209 262,410 -19.82%
PBT -56,655 -49,546 7,511 12,373 8,558 2,522 -871 1529.79%
Tax 990 -645 -611 -2,285 -3,121 -1,750 -2,397 -
NP -55,665 -50,191 6,900 10,088 5,437 772 -3,268 565.45%
-
NP to SH -55,749 -50,187 6,498 9,811 5,429 780 -3,178 578.68%
-
Tax Rate - - 8.13% 18.47% 36.47% 69.39% - -
Total Cost 244,218 256,234 203,858 226,816 251,203 251,437 265,678 -5.47%
-
Net Worth 30,444 31,113 83,349 86,027 84,822 79,533 74,662 -45.10%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 30,444 31,113 83,349 86,027 84,822 79,533 74,662 -45.10%
NOSH 167,368 167,368 167,368 167,368 167,368 167,368 167,368 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -29.52% -24.36% 3.27% 4.26% 2.12% 0.31% -1.25% -
ROE -183.12% -161.30% 7.80% 11.40% 6.40% 0.98% -4.26% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 112.66 123.11 125.92 141.55 153.34 150.69 156.79 -19.82%
EPS -33.31 -29.99 3.88 5.86 3.24 0.47 -1.90 578.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1819 0.1859 0.498 0.514 0.5068 0.4752 0.4461 -45.10%
Adjusted Per Share Value based on latest NOSH - 167,368
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 17.58 19.21 19.65 22.09 23.93 23.52 24.47 -19.83%
EPS -5.20 -4.68 0.61 0.91 0.51 0.07 -0.30 573.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0284 0.029 0.0777 0.0802 0.0791 0.0742 0.0696 -45.07%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.435 0.49 0.75 1.03 0.93 1.05 0.93 -
P/RPS 0.39 0.40 0.60 0.73 0.61 0.70 0.59 -24.17%
P/EPS -1.31 -1.63 19.32 17.57 28.67 225.30 -48.98 -91.11%
EY -76.57 -61.20 5.18 5.69 3.49 0.44 -2.04 1028.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.64 1.51 2.00 1.84 2.21 2.08 9.73%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 31/05/18 26/02/18 27/11/17 22/08/17 29/05/17 21/02/17 -
Price 0.50 0.455 0.66 0.88 0.92 0.90 1.02 -
P/RPS 0.44 0.37 0.52 0.62 0.60 0.60 0.65 -22.96%
P/EPS -1.50 -1.52 17.00 15.01 28.36 193.12 -53.72 -90.85%
EY -66.62 -65.90 5.88 6.66 3.53 0.52 -1.86 993.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.45 1.33 1.71 1.82 1.89 2.29 13.01%

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