[MICROLN] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -76.14%
YoY- 144.83%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
Revenue 188,312 205,685 183,061 211,725 266,993 232,178 26,234 26.95%
PBT 18,146 12,284 -1,730 4,801 -1,850 3,468 3,677 21.32%
Tax -1,350 -3,112 450 -2,013 -3,532 -2,797 -812 6.34%
NP 16,796 9,172 -1,280 2,788 -5,382 670 2,865 23.88%
-
NP to SH 16,636 9,288 -1,469 2,360 -5,264 769 2,950 23.30%
-
Tax Rate 7.44% 25.33% - 41.93% - 80.65% 22.08% -
Total Cost 171,516 196,513 184,341 208,937 272,375 231,508 23,369 27.30%
-
Net Worth 101,246 29,456 30,527 83,349 74,662 55,771 31,795 15.05%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
Net Worth 101,246 29,456 30,527 83,349 74,662 55,771 31,795 15.05%
NOSH 241,060 184,104 167,368 167,368 167,368 151,842 127,183 8.05%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
NP Margin 8.92% 4.46% -0.70% 1.32% -2.02% 0.29% 10.92% -
ROE 16.43% 31.53% -4.81% 2.83% -7.05% 1.38% 9.28% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
RPS 98.58 111.72 109.38 126.50 159.52 152.91 20.63 20.85%
EPS 8.71 5.04 -0.88 1.41 -3.15 0.51 2.32 17.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.16 0.1824 0.498 0.4461 0.3673 0.25 9.52%
Adjusted Per Share Value based on latest NOSH - 167,368
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
RPS 17.56 19.18 17.07 19.74 24.90 21.65 2.45 26.93%
EPS 1.55 0.87 -0.14 0.22 -0.49 0.07 0.28 23.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0944 0.0275 0.0285 0.0777 0.0696 0.052 0.0296 15.07%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 28/09/12 -
Price 2.22 0.875 0.54 0.75 0.93 1.30 0.25 -
P/RPS 2.25 0.78 0.49 0.59 0.58 0.85 1.21 7.80%
P/EPS 25.49 17.34 -61.51 53.19 -29.57 256.58 10.78 10.98%
EY 3.92 5.77 -1.63 1.88 -3.38 0.39 9.28 -9.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.19 5.47 2.96 1.51 2.08 3.54 1.00 18.94%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
Date 23/02/21 19/02/20 27/02/19 26/02/18 21/02/17 25/02/16 21/11/12 -
Price 2.43 0.90 0.45 0.66 1.02 1.85 0.38 -
P/RPS 2.47 0.81 0.41 0.52 0.64 1.21 1.84 3.63%
P/EPS 27.90 17.84 -51.26 46.81 -32.43 365.13 16.38 6.66%
EY 3.58 5.61 -1.95 2.14 -3.08 0.27 6.11 -6.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.58 5.63 2.47 1.33 2.29 5.04 1.52 14.29%

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