[MICROLN] YoY TTM Result on 30-Jun-2018 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -11.08%
YoY- -1126.87%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 185,803 200,949 203,544 188,553 256,640 252,957 156,274 2.92%
PBT 37,560 15,502 3,584 -56,655 8,558 3,988 7,507 30.74%
Tax -2,379 -3,200 -664 990 -3,121 -1,709 -2,260 0.85%
NP 35,181 12,302 2,920 -55,665 5,437 2,279 5,247 37.27%
-
NP to SH 35,150 12,302 2,914 -55,749 5,429 2,212 5,704 35.36%
-
Tax Rate 6.33% 20.64% 18.53% - 36.47% 42.85% 30.11% -
Total Cost 150,622 188,647 200,624 244,218 251,203 250,678 151,027 -0.04%
-
Net Worth 125,470 42,446 20,368 30,444 84,822 58,929 54,014 15.06%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 18 1,720 - - - - - -
Div Payout % 0.05% 13.99% - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 125,470 42,446 20,368 30,444 84,822 58,929 54,014 15.06%
NOSH 241,290 184,551 167,368 167,368 167,368 157,777 150,625 8.16%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 18.93% 6.12% 1.43% -29.52% 2.12% 0.90% 3.36% -
ROE 28.01% 28.98% 14.31% -183.12% 6.40% 3.75% 10.56% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 77.00 108.89 121.61 112.66 153.34 160.32 103.75 -4.84%
EPS 14.57 6.67 1.74 -33.31 3.24 1.40 3.79 25.13%
DPS 0.01 0.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.23 0.1217 0.1819 0.5068 0.3735 0.3586 6.38%
Adjusted Per Share Value based on latest NOSH - 167,368
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 17.33 18.74 18.98 17.58 23.93 23.59 14.57 2.93%
EPS 3.28 1.15 0.27 -5.20 0.51 0.21 0.53 35.46%
DPS 0.00 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.117 0.0396 0.019 0.0284 0.0791 0.055 0.0504 15.05%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.56 0.77 0.35 0.435 0.93 1.62 1.75 -
P/RPS 3.32 0.71 0.29 0.39 0.61 1.01 1.69 11.90%
P/EPS 17.57 11.55 20.10 -1.31 28.67 115.55 46.21 -14.87%
EY 5.69 8.66 4.97 -76.57 3.49 0.87 2.16 17.50%
DY 0.00 1.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.92 3.35 2.88 2.39 1.84 4.34 4.88 0.13%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 10/08/20 22/08/19 27/08/18 22/08/17 26/08/16 19/08/15 -
Price 0.65 1.95 0.55 0.50 0.92 1.38 1.30 -
P/RPS 0.84 1.79 0.45 0.44 0.60 0.86 1.25 -6.40%
P/EPS 4.46 29.25 31.59 -1.50 28.36 98.43 34.33 -28.81%
EY 22.41 3.42 3.17 -66.62 3.53 1.02 2.91 40.48%
DY 0.01 0.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 8.48 4.52 2.75 1.82 3.69 3.63 -16.26%

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