[MICROLN] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -60.4%
YoY- -62.56%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 232,096 214,372 147,740 41,172 49,488 19,280 15,096 54.79%
PBT 25,784 1,640 -1,840 7,292 16,160 2,964 -548 -
Tax -6,468 -984 -1,532 -1,712 -412 -224 -4 225.83%
NP 19,316 656 -3,372 5,580 15,748 2,740 -552 -
-
NP to SH 19,164 568 -2,892 6,052 16,164 2,620 -664 -
-
Tax Rate 25.09% 60.00% - 23.48% 2.55% 7.56% - -
Total Cost 212,780 213,716 151,112 35,592 33,740 16,540 15,648 51.78%
-
Net Worth 84,822 58,929 54,014 41,263 40,009 30,823 29,369 18.47%
Dividend
30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - 160 51 51 -
Div Payout % - - - - 0.99% 1.96% 0.00% -
Equity
30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 84,822 58,929 54,014 41,263 40,009 30,823 29,369 18.47%
NOSH 167,368 157,777 150,625 137,545 133,366 128,431 127,692 4.42%
Ratio Analysis
30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 8.32% 0.31% -2.28% 13.55% 31.82% 14.21% -3.66% -
ROE 22.59% 0.96% -5.35% 14.67% 40.40% 8.50% -2.26% -
Per Share
30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 138.67 135.87 98.08 29.93 37.11 15.01 11.82 48.24%
EPS 11.44 0.36 -1.92 4.40 12.12 2.04 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.12 0.04 0.04 -
NAPS 0.5068 0.3735 0.3586 0.30 0.30 0.24 0.23 13.46%
Adjusted Per Share Value based on latest NOSH - 137,545
30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 21.64 19.99 13.78 3.84 4.61 1.80 1.41 54.74%
EPS 1.79 0.05 -0.27 0.56 1.51 0.24 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.0791 0.055 0.0504 0.0385 0.0373 0.0287 0.0274 18.47%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/06/17 30/06/16 30/06/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.93 1.62 1.75 0.90 0.60 0.20 0.125 -
P/RPS 0.67 1.19 1.78 3.01 1.62 1.33 1.06 -7.07%
P/EPS 8.12 450.00 -91.15 20.45 4.95 9.80 -24.04 -
EY 12.31 0.22 -1.10 4.89 20.20 10.20 -4.16 -
DY 0.00 0.00 0.00 0.00 0.20 0.20 0.32 -
P/NAPS 1.84 4.34 4.88 3.00 2.00 0.83 0.54 21.65%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/08/17 26/08/16 19/08/15 20/05/14 21/05/13 03/05/12 12/05/11 -
Price 0.92 1.38 1.30 0.85 0.58 0.20 0.16 -
P/RPS 0.66 1.02 1.33 2.84 1.56 1.33 1.35 -10.81%
P/EPS 8.03 383.33 -67.71 19.32 4.79 9.80 -30.77 -
EY 12.45 0.26 -1.48 5.18 20.90 10.20 -3.25 -
DY 0.00 0.00 0.00 0.00 0.21 0.20 0.25 -
P/NAPS 1.82 3.69 3.63 2.83 1.93 0.83 0.70 16.50%

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