[MICROLN] YoY Annual (Unaudited) 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
YoY- -82.83%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 CAGR
Revenue 189,756 206,043 252,209 236,299 127,367 52,181 42,526 27.03%
PBT 1,326 -49,546 2,522 3,118 9,380 15,137 7,890 -24.82%
Tax -264 -645 -1,750 -1,846 -2,013 -904 -829 -16.73%
NP 1,062 -50,191 772 1,272 7,367 14,233 7,061 -26.15%
-
NP to SH 926 -50,187 780 1,347 7,845 14,736 7,360 -28.23%
-
Tax Rate 19.91% - 69.39% 59.20% 21.46% 5.97% 10.51% -
Total Cost 188,694 256,234 251,437 235,027 120,000 37,948 35,465 30.66%
-
Net Worth 19,515 31,113 79,533 56,362 48,797 44,194 35,777 -9.24%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 CAGR
Div - - - - - 8,286 7,334 -
Div Payout % - - - - - 56.23% 99.65% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 CAGR
Net Worth 19,515 31,113 79,533 56,362 48,797 44,194 35,777 -9.24%
NOSH 167,368 167,368 167,368 151,348 138,080 138,106 127,777 4.41%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 CAGR
NP Margin 0.56% -24.36% 0.31% 0.54% 5.78% 27.28% 16.60% -
ROE 4.75% -161.30% 0.98% 2.39% 16.08% 33.34% 20.57% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 CAGR
RPS 113.38 123.11 150.69 156.13 92.24 37.78 33.28 21.67%
EPS 0.55 -29.99 0.47 0.89 5.67 10.67 5.76 -31.32%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 5.74 -
NAPS 0.1166 0.1859 0.4752 0.3724 0.3534 0.32 0.28 -13.07%
Adjusted Per Share Value based on latest NOSH - 150,980
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 CAGR
RPS 17.69 19.21 23.52 22.03 11.88 4.87 3.97 27.01%
EPS 0.09 -4.68 0.07 0.13 0.73 1.37 0.69 -27.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.77 0.68 -
NAPS 0.0182 0.029 0.0742 0.0526 0.0455 0.0412 0.0334 -9.25%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 -
Price 0.41 0.49 1.05 1.40 0.585 0.70 0.51 -
P/RPS 0.36 0.40 0.70 0.90 0.63 1.85 1.53 -20.66%
P/EPS 74.10 -1.63 225.30 157.30 10.30 6.56 8.85 40.49%
EY 1.35 -61.20 0.44 0.64 9.71 15.24 11.29 -28.81%
DY 0.00 0.00 0.00 0.00 0.00 8.57 11.25 -
P/NAPS 3.52 2.64 2.21 3.76 1.66 2.19 1.82 11.13%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 CAGR
Date 31/05/19 31/05/18 29/05/17 30/05/16 20/05/15 21/02/14 20/02/13 -
Price 0.375 0.455 0.90 1.23 0.62 0.785 0.55 -
P/RPS 0.33 0.37 0.60 0.79 0.67 2.08 1.65 -22.70%
P/EPS 67.78 -1.52 193.12 138.20 10.91 7.36 9.55 36.83%
EY 1.48 -65.90 0.52 0.72 9.16 13.59 10.47 -26.88%
DY 0.00 0.00 0.00 0.00 0.00 7.64 10.44 -
P/NAPS 3.22 2.45 1.89 3.30 1.75 2.45 1.96 8.26%

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