[MICROLN] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 8.08%
YoY- 155.93%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 210,758 262,410 236,077 24,544 17,850 23,475 15,688 36.97%
PBT 7,511 -871 12,841 3,651 1,656 2,573 1,181 25.11%
Tax -611 -2,397 -3,286 -854 -565 -770 -243 11.81%
NP 6,900 -3,268 9,555 2,797 1,091 1,803 938 27.33%
-
NP to SH 6,498 -3,178 9,787 2,956 1,155 1,809 859 27.76%
-
Tax Rate 8.13% - 25.59% 23.39% 34.12% 29.93% 20.58% -
Total Cost 203,858 265,678 226,522 21,747 16,759 21,672 14,750 37.44%
-
Net Worth 83,349 74,662 55,791 32,026 29,369 30,568 28,029 14.10%
Dividend
31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 12 12 - - -
Div Payout % - - - 0.43% 1.11% - - -
Equity
31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 83,349 74,662 55,791 32,026 29,369 30,568 28,029 14.10%
NOSH 167,368 167,368 151,896 128,105 127,692 127,368 167,368 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.27% -1.25% 4.05% 11.40% 6.11% 7.68% 5.98% -
ROE 7.80% -4.26% 17.54% 9.23% 3.93% 5.92% 3.06% -
Per Share
31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 125.92 156.79 155.42 19.16 13.98 18.43 12.31 32.52%
EPS 3.88 -1.90 6.44 2.31 0.90 1.42 0.67 23.70%
DPS 0.00 0.00 0.00 0.01 0.01 0.00 0.00 -
NAPS 0.498 0.4461 0.3673 0.25 0.23 0.24 0.22 10.39%
Adjusted Per Share Value based on latest NOSH - 128,105
31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 19.65 24.47 22.01 2.29 1.66 2.19 1.46 37.00%
EPS 0.61 -0.30 0.91 0.28 0.11 0.17 0.08 27.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0777 0.0696 0.052 0.0299 0.0274 0.0285 0.0261 14.12%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 29/12/17 30/12/16 31/12/15 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.75 0.93 1.30 0.25 0.105 0.13 0.15 -
P/RPS 0.60 0.59 0.84 1.30 0.75 0.71 1.22 -8.23%
P/EPS 19.32 -48.98 20.18 10.83 11.61 9.15 22.25 -1.69%
EY 5.18 -2.04 4.96 9.23 8.61 10.93 4.49 1.74%
DY 0.00 0.00 0.00 0.04 0.10 0.00 0.00 -
P/NAPS 1.51 2.08 3.54 1.00 0.46 0.54 0.68 10.14%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/02/18 21/02/17 25/02/16 21/11/12 29/11/11 23/11/10 24/11/09 -
Price 0.66 1.02 1.85 0.38 0.11 0.12 0.14 -
P/RPS 0.52 0.65 1.19 1.98 0.79 0.65 1.14 -9.06%
P/EPS 17.00 -53.72 28.71 16.47 12.16 8.45 20.76 -2.39%
EY 5.88 -1.86 3.48 6.07 8.22 11.84 4.82 2.43%
DY 0.00 0.00 0.00 0.03 0.09 0.00 0.00 -
P/NAPS 1.33 2.29 5.04 1.52 0.48 0.50 0.64 9.26%

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