[MICROLN] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 226.54%
YoY- 376.5%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 CAGR
Revenue 183,061 211,725 266,993 232,178 26,234 18,380 24,517 27.56%
PBT -1,730 4,801 -1,850 3,468 3,677 2,173 3,178 -
Tax 450 -2,013 -3,532 -2,797 -812 -566 -540 -
NP -1,280 2,788 -5,382 670 2,865 1,606 2,638 -
-
NP to SH -1,469 2,360 -5,264 769 2,950 1,592 2,538 -
-
Tax Rate - 41.93% - 80.65% 22.08% 26.05% 16.99% -
Total Cost 184,341 208,937 272,375 231,508 23,369 16,773 21,878 29.44%
-
Net Worth 30,527 83,349 74,662 55,771 31,795 29,214 30,668 -0.05%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 30,527 83,349 74,662 55,771 31,795 29,214 30,668 -0.05%
NOSH 167,368 167,368 167,368 151,842 127,183 127,021 127,785 3.32%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.70% 1.32% -2.02% 0.29% 10.92% 8.74% 10.76% -
ROE -4.81% 2.83% -7.05% 1.38% 9.28% 5.45% 8.28% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 CAGR
RPS 109.38 126.50 159.52 152.91 20.63 14.47 19.19 23.46%
EPS -0.88 1.41 -3.15 0.51 2.32 1.25 1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1824 0.498 0.4461 0.3673 0.25 0.23 0.24 -3.26%
Adjusted Per Share Value based on latest NOSH - 151,896
31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.07 19.74 24.90 21.65 2.45 1.71 2.29 27.54%
EPS -0.14 0.22 -0.49 0.07 0.28 0.15 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0285 0.0777 0.0696 0.052 0.0296 0.0272 0.0286 -0.04%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 28/09/12 30/09/11 30/09/10 -
Price 0.54 0.75 0.93 1.30 0.25 0.105 0.13 -
P/RPS 0.49 0.59 0.58 0.85 1.21 0.73 0.68 -3.89%
P/EPS -61.51 53.19 -29.57 256.58 10.78 8.38 6.54 -
EY -1.63 1.88 -3.38 0.39 9.28 11.94 15.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 1.51 2.08 3.54 1.00 0.46 0.54 22.88%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 CAGR
Date 27/02/19 26/02/18 21/02/17 25/02/16 21/11/12 29/11/11 23/11/10 -
Price 0.45 0.66 1.02 1.85 0.38 0.11 0.12 -
P/RPS 0.41 0.52 0.64 1.21 1.84 0.76 0.63 -5.06%
P/EPS -51.26 46.81 -32.43 365.13 16.38 8.78 6.04 -
EY -1.95 2.14 -3.08 0.27 6.11 11.39 16.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 1.33 2.29 5.04 1.52 0.48 0.50 21.34%

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