[MICROLN] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 11.55%
YoY- 79.11%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 209,850 167,736 178,177 188,312 192,364 137,232 220,963 -3.37%
PBT 29,822 27,312 33,608 18,146 16,830 11,504 14,221 63.76%
Tax -2,648 -1,200 -2,079 -1,350 -1,870 0 -3,582 -18.22%
NP 27,174 26,112 31,529 16,796 14,960 11,504 10,639 86.74%
-
NP to SH 27,288 26,092 31,506 16,636 14,914 11,516 10,640 87.25%
-
Tax Rate 8.88% 4.39% 6.19% 7.44% 11.11% 0.00% 25.19% -
Total Cost 182,676 141,624 146,648 171,516 177,404 125,728 210,324 -8.95%
-
Net Worth 135,546 125,470 120,609 101,246 46,276 42,446 36,139 141.20%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 24 - 37 - 1,720 -
Div Payout % - - 0.08% - 0.25% - 16.17% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 135,546 125,470 120,609 101,246 46,276 42,446 36,139 141.20%
NOSH 970,361 241,290 241,290 241,060 185,104 184,551 184,104 202.55%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 12.95% 15.57% 17.70% 8.92% 7.78% 8.38% 4.81% -
ROE 20.13% 20.80% 26.12% 16.43% 32.23% 27.13% 29.44% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 86.70 69.52 73.87 98.58 103.92 74.36 128.40 -23.01%
EPS 11.24 10.80 15.74 8.71 8.06 6.24 6.18 48.94%
DPS 0.00 0.00 0.01 0.00 0.02 0.00 1.00 -
NAPS 0.56 0.52 0.50 0.53 0.25 0.23 0.21 92.18%
Adjusted Per Share Value based on latest NOSH - 241,060
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 19.57 15.64 16.61 17.56 17.94 12.80 20.60 -3.35%
EPS 2.54 2.43 2.94 1.55 1.39 1.07 0.99 87.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.1264 0.117 0.1125 0.0944 0.0432 0.0396 0.0337 141.21%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.61 2.56 2.62 2.22 1.66 0.77 0.70 -
P/RPS 0.70 3.68 3.55 2.25 1.60 1.04 0.55 17.42%
P/EPS 5.41 23.67 20.06 25.49 20.60 12.34 11.32 -38.84%
EY 18.48 4.22 4.99 3.92 4.85 8.10 8.83 63.54%
DY 0.00 0.00 0.00 0.00 0.01 0.00 1.43 -
P/NAPS 1.09 4.92 5.24 4.19 6.64 3.35 3.33 -52.47%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 24/08/21 28/05/21 23/02/21 27/11/20 10/08/20 29/06/20 -
Price 0.60 0.65 2.45 2.43 1.76 1.95 0.75 -
P/RPS 0.69 0.94 3.32 2.47 1.69 2.62 0.58 12.26%
P/EPS 5.32 6.01 18.76 27.90 21.84 31.25 12.13 -42.24%
EY 18.79 16.64 5.33 3.58 4.58 3.20 8.24 73.16%
DY 0.00 0.00 0.00 0.00 0.01 0.00 1.33 -
P/NAPS 1.07 1.25 4.90 4.58 7.04 8.48 3.57 -55.18%

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