[MICROLN] YoY TTM Result on 31-Dec-2016 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -30.57%
YoY- -132.47%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 CAGR
Revenue 206,724 184,545 210,758 262,410 236,077 24,544 17,850 34.53%
PBT 11,837 -54,445 7,511 -871 12,841 3,651 1,656 26.89%
Tax -2,936 1,203 -611 -2,397 -3,286 -854 -565 22.08%
NP 8,901 -53,242 6,900 -3,268 9,555 2,797 1,091 28.94%
-
NP to SH 8,994 -53,059 6,498 -3,178 9,787 2,956 1,155 28.21%
-
Tax Rate 24.80% - 8.13% - 25.59% 23.39% 34.12% -
Total Cost 197,823 237,787 203,858 265,678 226,522 21,747 16,759 34.84%
-
Net Worth 29,456 30,527 83,349 74,662 55,791 32,026 29,369 0.03%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 CAGR
Div - - - - - 12 12 -
Div Payout % - - - - - 0.43% 1.11% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 CAGR
Net Worth 29,456 30,527 83,349 74,662 55,791 32,026 29,369 0.03%
NOSH 184,104 167,368 167,368 167,368 151,896 128,105 127,692 4.53%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 CAGR
NP Margin 4.31% -28.85% 3.27% -1.25% 4.05% 11.40% 6.11% -
ROE 30.53% -173.80% 7.80% -4.26% 17.54% 9.23% 3.93% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 CAGR
RPS 112.29 110.26 125.92 156.79 155.42 19.16 13.98 28.69%
EPS 4.89 -31.70 3.88 -1.90 6.44 2.31 0.90 22.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.16 0.1824 0.498 0.4461 0.3673 0.25 0.23 -4.29%
Adjusted Per Share Value based on latest NOSH - 167,368
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 CAGR
RPS 19.28 17.21 19.65 24.47 22.01 2.29 1.66 34.57%
EPS 0.84 -4.95 0.61 -0.30 0.91 0.28 0.11 27.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0275 0.0285 0.0777 0.0696 0.052 0.0299 0.0274 0.04%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 28/09/12 30/09/11 -
Price 0.875 0.54 0.75 0.93 1.30 0.25 0.105 -
P/RPS 0.78 0.49 0.60 0.59 0.84 1.30 0.75 0.47%
P/EPS 17.91 -1.70 19.32 -48.98 20.18 10.83 11.61 5.38%
EY 5.58 -58.71 5.18 -2.04 4.96 9.23 8.61 -5.11%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.10 -
P/NAPS 5.47 2.96 1.51 2.08 3.54 1.00 0.46 34.96%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 30/09/11 CAGR
Date 19/02/20 27/02/19 26/02/18 21/02/17 25/02/16 21/11/12 29/11/11 -
Price 0.90 0.45 0.66 1.02 1.85 0.38 0.11 -
P/RPS 0.80 0.41 0.52 0.65 1.19 1.98 0.79 0.15%
P/EPS 18.42 -1.42 17.00 -53.72 28.71 16.47 12.16 5.15%
EY 5.43 -70.45 5.88 -1.86 3.48 6.07 8.22 -4.89%
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.09 -
P/NAPS 5.63 2.47 1.33 2.29 5.04 1.52 0.48 34.73%

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