[MICROLN] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 2.48%
YoY- 2.26%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 268,930 227,728 248,305 244,040 219,726 215,428 217,876 15.05%
PBT 9,078 16,716 30,556 32,174 31,770 30,644 32,719 -57.42%
Tax -1,414 -1,892 -4,056 -3,682 -4,050 -4,080 -6,710 -64.55%
NP 7,664 14,824 26,500 28,492 27,720 26,564 26,009 -55.68%
-
NP to SH 7,664 14,824 26,326 28,660 27,966 26,564 26,020 -55.69%
-
Tax Rate 15.58% 11.32% 13.27% 11.44% 12.75% 13.31% 20.51% -
Total Cost 261,266 212,904 221,805 215,548 192,006 188,864 191,867 22.83%
-
Net Worth 225,203 225,203 224,633 224,498 213,739 213,563 202,914 7.18%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 225,203 225,203 224,633 224,498 213,739 213,563 202,914 7.18%
NOSH 1,072,396 1,072,396 1,072,396 1,071,443 1,068,810 1,068,297 1,067,397 0.31%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.85% 6.51% 10.67% 11.68% 12.62% 12.33% 11.94% -
ROE 3.40% 6.58% 11.72% 12.77% 13.08% 12.44% 12.82% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 25.08 21.24 23.21 22.83 20.56 20.17 79.46 -53.61%
EPS 0.72 1.40 2.46 2.68 2.62 2.48 10.42 -83.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.21 0.20 0.20 0.74 -56.78%
Adjusted Per Share Value based on latest NOSH - 1,071,443
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 25.08 21.24 23.15 22.76 20.49 20.09 20.32 15.04%
EPS 0.72 1.40 2.45 2.67 2.61 2.48 2.43 -55.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.2095 0.2093 0.1993 0.1991 0.1892 7.19%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.905 0.91 0.845 0.915 0.605 0.58 0.61 -
P/RPS 3.61 4.29 3.64 4.01 2.94 2.87 0.77 179.85%
P/EPS 126.63 65.83 34.33 34.13 23.12 23.31 6.43 627.94%
EY 0.79 1.52 2.91 2.93 4.33 4.29 15.56 -86.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.31 4.33 4.02 4.36 3.03 2.90 0.82 201.99%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 25/08/23 29/05/23 21/02/23 29/11/22 23/08/22 26/05/22 -
Price 0.89 0.915 0.89 0.745 1.00 0.615 0.60 -
P/RPS 3.55 4.31 3.83 3.26 4.86 3.05 0.76 179.17%
P/EPS 124.53 66.19 36.16 27.79 38.21 24.72 6.32 628.19%
EY 0.80 1.51 2.77 3.60 2.62 4.05 15.82 -86.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.24 4.36 4.24 3.55 5.00 3.08 0.81 201.17%

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