[MICROLN] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 124.54%
YoY- -42.09%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 210,758 236,904 256,640 252,209 262,410 248,437 252,957 -11.42%
PBT 7,511 12,373 8,558 2,522 -871 -1,329 3,988 52.33%
Tax -611 -2,285 -3,121 -1,750 -2,397 -1,167 -1,709 -49.53%
NP 6,900 10,088 5,437 772 -3,268 -2,496 2,279 108.86%
-
NP to SH 6,498 9,811 5,429 780 -3,178 -2,434 2,212 104.71%
-
Tax Rate 8.13% 18.47% 36.47% 69.39% - - 42.85% -
Total Cost 203,858 226,816 251,203 251,437 265,678 250,933 250,678 -12.84%
-
Net Worth 83,349 86,027 84,822 79,533 74,662 74,696 58,929 25.92%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 83,349 86,027 84,822 79,533 74,662 74,696 58,929 25.92%
NOSH 167,368 167,368 167,368 167,368 167,368 167,368 157,777 4.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.27% 4.26% 2.12% 0.31% -1.25% -1.00% 0.90% -
ROE 7.80% 11.40% 6.40% 0.98% -4.26% -3.26% 3.75% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 125.92 141.55 153.34 150.69 156.79 148.44 160.32 -14.83%
EPS 3.88 5.86 3.24 0.47 -1.90 -1.45 1.40 96.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.498 0.514 0.5068 0.4752 0.4461 0.4463 0.3735 21.07%
Adjusted Per Share Value based on latest NOSH - 167,368
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 19.65 22.09 23.93 23.52 24.47 23.17 23.59 -11.44%
EPS 0.61 0.91 0.51 0.07 -0.30 -0.23 0.21 103.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0777 0.0802 0.0791 0.0742 0.0696 0.0697 0.055 25.82%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.75 1.03 0.93 1.05 0.93 1.28 1.62 -
P/RPS 0.60 0.73 0.61 0.70 0.59 0.86 1.01 -29.26%
P/EPS 19.32 17.57 28.67 225.30 -48.98 -88.02 115.55 -69.55%
EY 5.18 5.69 3.49 0.44 -2.04 -1.14 0.87 227.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 2.00 1.84 2.21 2.08 2.87 4.34 -50.43%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 27/11/17 22/08/17 29/05/17 21/02/17 21/11/16 26/08/16 -
Price 0.66 0.88 0.92 0.90 1.02 1.10 1.38 -
P/RPS 0.52 0.62 0.60 0.60 0.65 0.74 0.86 -28.42%
P/EPS 17.00 15.01 28.36 193.12 -53.72 -75.64 98.43 -68.88%
EY 5.88 6.66 3.53 0.52 -1.86 -1.32 1.02 220.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.71 1.82 1.89 2.29 2.46 3.69 -49.25%

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