[MICROLN] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
13-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 78.98%
YoY- 87.53%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Revenue 184,122 206,656 237,266 212,990 28,978 51,610 23,184 39.27%
PBT 212 12,912 -6,790 2,104 -4,722 13,172 2,972 -34.43%
Tax -836 -2,470 -1,400 -2,758 -554 -206 -890 -0.99%
NP -624 10,442 -8,190 -654 -5,276 12,966 2,082 -
-
NP to SH -946 9,892 -8,170 -608 -4,876 13,406 1,992 -
-
Tax Rate 394.34% 19.13% - 131.08% - 1.56% 29.95% -
Total Cost 184,746 196,214 245,456 213,644 34,254 38,644 21,102 41.46%
-
Net Worth 31,046 86,027 74,696 55,023 38,656 38,799 30,646 0.20%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Net Worth 31,046 86,027 74,696 55,023 38,656 38,799 30,646 0.20%
NOSH 167,368 167,368 167,368 151,999 138,059 133,792 127,692 4.42%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
NP Margin -0.34% 5.05% -3.45% -0.31% -18.21% 25.12% 8.98% -
ROE -3.05% 11.50% -10.94% -1.10% -12.61% 34.55% 6.50% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
RPS 110.01 123.47 141.76 140.13 20.99 38.57 18.16 33.37%
EPS -0.56 5.92 -4.88 -0.40 -3.52 10.02 1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1855 0.514 0.4463 0.362 0.28 0.29 0.24 -4.03%
Adjusted Per Share Value based on latest NOSH - 149,642
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
RPS 17.17 19.27 22.12 19.86 2.70 4.81 2.16 39.29%
EPS -0.09 0.92 -0.76 -0.06 -0.45 1.25 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.029 0.0802 0.0697 0.0513 0.036 0.0362 0.0286 0.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 -
Price 0.53 1.03 1.28 1.08 0.64 0.585 0.21 -
P/RPS 0.48 0.83 0.90 0.77 3.05 1.52 1.16 -13.15%
P/EPS -93.77 17.43 -26.22 -270.00 -18.12 5.84 13.46 -
EY -1.07 5.74 -3.81 -0.37 -5.52 17.13 7.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 2.00 2.87 2.98 2.29 2.02 0.88 20.73%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Date 26/11/18 27/11/17 21/11/16 13/11/15 13/11/14 20/08/13 15/08/12 -
Price 0.49 0.88 1.10 1.37 0.65 0.585 0.20 -
P/RPS 0.45 0.71 0.78 0.98 3.10 1.52 1.10 -13.31%
P/EPS -86.69 14.89 -22.53 -342.50 -18.40 5.84 12.82 -
EY -1.15 6.72 -4.44 -0.29 -5.43 17.13 7.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 1.71 2.46 3.78 2.32 2.02 0.83 20.32%

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