[MICROLN] YoY TTM Result on 30-Sep-2014 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -50.35%
YoY- -58.56%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 236,904 248,437 219,373 40,388 56,739 21,441 17,556 51.56%
PBT 12,373 -1,329 12,793 6,235 12,990 3,591 1,123 46.73%
Tax -2,285 -1,167 -3,115 -970 -485 -919 -513 26.96%
NP 10,088 -2,496 9,678 5,265 12,505 2,672 610 56.57%
-
NP to SH 9,811 -2,434 9,979 5,715 13,069 2,735 643 54.57%
-
Tax Rate 18.47% - 24.35% 15.56% 3.73% 25.59% 45.68% -
Total Cost 226,816 250,933 209,695 35,123 44,234 18,769 16,946 51.37%
-
Net Worth 86,027 74,696 54,170 38,837 38,792 30,311 28,868 19.06%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - 4,144 1,329 12 12 -
Div Payout % - - - 72.53% 10.18% 0.47% 1.99% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 86,027 74,696 54,170 38,837 38,792 30,311 28,868 19.06%
NOSH 167,368 167,368 149,642 138,705 133,768 126,296 125,517 4.70%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.26% -1.00% 4.41% 13.04% 22.04% 12.46% 3.47% -
ROE 11.40% -3.26% 18.42% 14.72% 33.69% 9.02% 2.23% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 141.55 148.44 146.60 29.12 42.42 16.98 13.99 44.75%
EPS 5.86 -1.45 6.67 4.12 9.77 2.17 0.51 47.72%
DPS 0.00 0.00 0.00 3.00 0.99 0.01 0.01 -
NAPS 0.514 0.4463 0.362 0.28 0.29 0.24 0.23 13.71%
Adjusted Per Share Value based on latest NOSH - 138,705
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 22.09 23.17 20.46 3.77 5.29 2.00 1.64 51.52%
EPS 0.91 -0.23 0.93 0.53 1.22 0.26 0.06 54.42%
DPS 0.00 0.00 0.00 0.39 0.12 0.00 0.00 -
NAPS 0.0802 0.0697 0.0505 0.0362 0.0362 0.0283 0.0269 19.07%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 -
Price 1.03 1.28 1.08 0.64 0.585 0.21 0.13 -
P/RPS 0.73 0.86 0.74 2.20 1.38 1.24 0.93 -3.79%
P/EPS 17.57 -88.02 16.20 15.53 5.99 9.70 25.38 -5.70%
EY 5.69 -1.14 6.17 6.44 16.70 10.31 3.94 6.04%
DY 0.00 0.00 0.00 4.69 1.70 0.05 0.08 -
P/NAPS 2.00 2.87 2.98 2.29 2.02 0.88 0.57 22.21%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Date 27/11/17 21/11/16 13/11/15 13/11/14 20/08/13 15/08/12 18/08/11 -
Price 0.88 1.10 1.37 0.65 0.585 0.20 0.13 -
P/RPS 0.62 0.74 0.93 2.23 1.38 1.18 0.93 -6.27%
P/EPS 15.01 -75.64 20.54 15.78 5.99 9.24 25.38 -8.05%
EY 6.66 -1.32 4.87 6.34 16.70 10.83 3.94 8.75%
DY 0.00 0.00 0.00 4.62 1.70 0.05 0.08 -
P/NAPS 1.71 2.46 3.78 2.32 2.02 0.83 0.57 19.19%

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