[MICROLN] QoQ TTM Result on 31-Mar-2016 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -86.24%
YoY- -82.83%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 262,410 248,437 252,957 236,299 236,077 219,373 156,274 41.05%
PBT -871 -1,329 3,988 3,118 12,841 12,793 7,507 -
Tax -2,397 -1,167 -1,709 -1,846 -3,286 -3,115 -2,260 3.98%
NP -3,268 -2,496 2,279 1,272 9,555 9,678 5,247 -
-
NP to SH -3,178 -2,434 2,212 1,347 9,787 9,979 5,704 -
-
Tax Rate - - 42.85% 59.20% 25.59% 24.35% 30.11% -
Total Cost 265,678 250,933 250,678 235,027 226,522 209,695 151,027 45.47%
-
Net Worth 74,662 74,696 58,929 56,225 55,791 54,170 54,014 23.96%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 74,662 74,696 58,929 56,225 55,791 54,170 54,014 23.96%
NOSH 167,368 167,368 157,777 150,980 151,896 149,642 150,625 7.24%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -1.25% -1.00% 0.90% 0.54% 4.05% 4.41% 3.36% -
ROE -4.26% -3.26% 3.75% 2.40% 17.54% 18.42% 10.56% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 156.79 148.44 160.32 156.51 155.42 146.60 103.75 31.52%
EPS -1.90 -1.45 1.40 0.89 6.44 6.67 3.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4461 0.4463 0.3735 0.3724 0.3673 0.362 0.3586 15.59%
Adjusted Per Share Value based on latest NOSH - 150,980
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 24.47 23.17 23.59 22.03 22.01 20.46 14.57 41.06%
EPS -0.30 -0.23 0.21 0.13 0.91 0.93 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0696 0.0697 0.055 0.0524 0.052 0.0505 0.0504 23.88%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.93 1.28 1.62 1.40 1.30 1.08 1.75 -
P/RPS 0.59 0.86 1.01 0.89 0.84 0.74 1.69 -50.26%
P/EPS -48.98 -88.02 115.55 156.92 20.18 16.20 46.21 -
EY -2.04 -1.14 0.87 0.64 4.96 6.17 2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.87 4.34 3.76 3.54 2.98 4.88 -43.21%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 21/11/16 26/08/16 30/05/16 25/02/16 13/11/15 19/08/15 -
Price 1.02 1.10 1.38 1.23 1.85 1.37 1.30 -
P/RPS 0.65 0.74 0.86 0.79 1.19 0.93 1.25 -35.20%
P/EPS -53.72 -75.64 98.43 137.87 28.71 20.54 34.33 -
EY -1.86 -1.32 1.02 0.73 3.48 4.87 2.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.46 3.69 3.30 5.04 3.78 3.63 -26.34%

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