[MICROLN] QoQ Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 97.66%
YoY- 1117.12%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 137,232 220,963 205,685 216,672 217,288 189,756 183,061 -17.49%
PBT 11,504 14,221 12,284 14,004 6,380 1,326 -1,730 -
Tax 0 -3,582 -3,112 -4,436 -1,528 -264 450 -
NP 11,504 10,639 9,172 9,568 4,852 1,062 -1,280 -
-
NP to SH 11,516 10,640 9,288 9,622 4,868 926 -1,469 -
-
Tax Rate 0.00% 25.19% 25.33% 31.68% 23.95% 19.91% - -
Total Cost 125,728 210,324 196,513 207,104 212,436 188,694 184,341 -22.53%
-
Net Worth 42,446 36,139 29,456 17,607 20,368 19,515 30,527 24.60%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 1,720 - - - - - -
Div Payout % - 16.17% - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 42,446 36,139 29,456 17,607 20,368 19,515 30,527 24.60%
NOSH 184,551 184,104 184,104 167,368 167,368 167,368 167,368 6.73%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 8.38% 4.81% 4.46% 4.42% 2.23% 0.56% -0.70% -
ROE 27.13% 29.44% 31.53% 54.65% 23.90% 4.75% -4.81% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 74.36 128.40 111.72 129.46 129.83 113.38 109.38 -22.70%
EPS 6.24 6.18 5.04 5.74 2.92 0.55 -0.88 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.21 0.16 0.1052 0.1217 0.1166 0.1824 16.73%
Adjusted Per Share Value based on latest NOSH - 167,368
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 12.80 20.60 19.18 20.20 20.26 17.69 17.07 -17.47%
EPS 1.07 0.99 0.87 0.90 0.45 0.09 -0.14 -
DPS 0.00 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0396 0.0337 0.0275 0.0164 0.019 0.0182 0.0285 24.54%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.77 0.70 0.875 0.55 0.35 0.41 0.54 -
P/RPS 1.04 0.55 0.78 0.42 0.27 0.36 0.49 65.23%
P/EPS 12.34 11.32 17.34 9.57 12.03 74.10 -61.51 -
EY 8.10 8.83 5.77 10.45 8.31 1.35 -1.63 -
DY 0.00 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 3.33 5.47 5.23 2.88 3.52 2.96 8.60%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 10/08/20 29/06/20 19/02/20 20/11/19 22/08/19 31/05/19 27/02/19 -
Price 1.95 0.75 0.90 0.67 0.55 0.375 0.45 -
P/RPS 2.62 0.58 0.81 0.52 0.42 0.33 0.41 244.74%
P/EPS 31.25 12.13 17.84 11.65 18.91 67.78 -51.26 -
EY 3.20 8.24 5.61 8.58 5.29 1.48 -1.95 -
DY 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.48 3.57 5.63 6.37 4.52 3.22 2.47 127.75%

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