[MICROLN] YoY Annualized Quarter Result on 31-Mar-2017 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 114.82%
YoY- -42.09%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 CAGR
Revenue 220,963 189,756 206,043 252,209 236,299 127,367 42,526 25.51%
PBT 14,221 1,326 -49,546 2,522 3,118 9,380 7,890 8.46%
Tax -3,582 -264 -645 -1,750 -1,846 -2,013 -829 22.36%
NP 10,639 1,062 -50,191 772 1,272 7,367 7,061 5.81%
-
NP to SH 10,640 926 -50,187 780 1,347 7,845 7,360 5.21%
-
Tax Rate 25.19% 19.91% - 69.39% 59.20% 21.46% 10.51% -
Total Cost 210,324 188,694 256,234 251,437 235,027 120,000 35,465 27.82%
-
Net Worth 36,139 19,515 31,113 79,533 56,362 48,797 35,777 0.13%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 CAGR
Div 1,720 - - - - - 7,334 -18.12%
Div Payout % 16.17% - - - - - 99.65% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 CAGR
Net Worth 36,139 19,515 31,113 79,533 56,362 48,797 35,777 0.13%
NOSH 184,104 167,368 167,368 167,368 151,348 138,080 127,777 5.16%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 CAGR
NP Margin 4.81% 0.56% -24.36% 0.31% 0.54% 5.78% 16.60% -
ROE 29.44% 4.75% -161.30% 0.98% 2.39% 16.08% 20.57% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 CAGR
RPS 128.40 113.38 123.11 150.69 156.13 92.24 33.28 20.46%
EPS 6.18 0.55 -29.99 0.47 0.89 5.67 5.76 0.97%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 5.74 -21.41%
NAPS 0.21 0.1166 0.1859 0.4752 0.3724 0.3534 0.28 -3.88%
Adjusted Per Share Value based on latest NOSH - 167,368
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 CAGR
RPS 20.60 17.69 19.21 23.52 22.03 11.88 3.97 25.48%
EPS 0.99 0.09 -4.68 0.07 0.13 0.73 0.69 5.10%
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.68 -18.08%
NAPS 0.0337 0.0182 0.029 0.0742 0.0526 0.0455 0.0334 0.12%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/12/12 -
Price 0.70 0.41 0.49 1.05 1.40 0.585 0.51 -
P/RPS 0.55 0.36 0.40 0.70 0.90 0.63 1.53 -13.15%
P/EPS 11.32 74.10 -1.63 225.30 157.30 10.30 8.85 3.45%
EY 8.83 1.35 -61.20 0.44 0.64 9.71 11.29 -3.33%
DY 1.43 0.00 0.00 0.00 0.00 0.00 11.25 -24.75%
P/NAPS 3.33 3.52 2.64 2.21 3.76 1.66 1.82 8.68%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 CAGR
Date 29/06/20 31/05/19 31/05/18 29/05/17 30/05/16 20/05/15 20/02/13 -
Price 0.75 0.375 0.455 0.90 1.23 0.62 0.55 -
P/RPS 0.58 0.33 0.37 0.60 0.79 0.67 1.65 -13.42%
P/EPS 12.13 67.78 -1.52 193.12 138.20 10.91 9.55 3.35%
EY 8.24 1.48 -65.90 0.52 0.72 9.16 10.47 -3.24%
DY 1.33 0.00 0.00 0.00 0.00 0.00 10.44 -24.73%
P/NAPS 3.57 3.22 2.45 1.89 3.30 1.75 1.96 8.61%

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