[MICROLN] QoQ Cumulative Quarter Result on 30-Jun-2020 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
10-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -72.94%
YoY- 136.57%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 178,177 141,234 96,182 34,308 220,963 154,264 108,336 39.29%
PBT 33,608 13,610 8,415 2,876 14,221 9,213 7,002 184.27%
Tax -2,079 -1,013 -935 0 -3,582 -2,334 -2,218 -4.21%
NP 31,529 12,597 7,480 2,876 10,639 6,879 4,784 251.11%
-
NP to SH 31,506 12,477 7,457 2,879 10,640 6,966 4,811 249.63%
-
Tax Rate 6.19% 7.44% 11.11% 0.00% 25.19% 25.33% 31.68% -
Total Cost 146,648 128,637 88,702 31,432 210,324 147,385 103,552 26.08%
-
Net Worth 120,609 101,246 46,276 42,446 36,139 29,456 17,607 260.26%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 24 - 18 - 1,720 - - -
Div Payout % 0.08% - 0.25% - 16.17% - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 120,609 101,246 46,276 42,446 36,139 29,456 17,607 260.26%
NOSH 241,290 241,060 185,104 184,551 184,104 184,104 167,368 27.58%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 17.70% 8.92% 7.78% 8.38% 4.81% 4.46% 4.42% -
ROE 26.12% 12.32% 16.11% 6.78% 29.44% 23.65% 27.32% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 73.87 73.93 51.96 18.59 128.40 83.79 64.73 9.19%
EPS 15.74 6.53 4.03 1.56 6.18 3.78 2.87 210.66%
DPS 0.01 0.00 0.01 0.00 1.00 0.00 0.00 -
NAPS 0.50 0.53 0.25 0.23 0.21 0.16 0.1052 182.41%
Adjusted Per Share Value based on latest NOSH - 184,551
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 16.61 13.17 8.97 3.20 20.60 14.38 10.10 39.28%
EPS 2.94 1.16 0.70 0.27 0.99 0.65 0.45 249.08%
DPS 0.00 0.00 0.00 0.00 0.16 0.00 0.00 -
NAPS 0.1125 0.0944 0.0432 0.0396 0.0337 0.0275 0.0164 260.60%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.62 2.22 1.66 0.77 0.70 0.875 0.55 -
P/RPS 3.55 3.00 3.19 4.14 0.55 1.04 0.85 159.11%
P/EPS 20.06 33.99 41.21 49.36 11.32 23.13 19.13 3.21%
EY 4.99 2.94 2.43 2.03 8.83 4.32 5.23 -3.08%
DY 0.00 0.00 0.01 0.00 1.43 0.00 0.00 -
P/NAPS 5.24 4.19 6.64 3.35 3.33 5.47 5.23 0.12%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 23/02/21 27/11/20 10/08/20 29/06/20 19/02/20 20/11/19 -
Price 2.45 2.43 1.76 1.95 0.75 0.90 0.67 -
P/RPS 3.32 3.29 3.39 10.49 0.58 1.07 1.04 116.65%
P/EPS 18.76 37.20 43.69 125.00 12.13 23.79 23.31 -13.46%
EY 5.33 2.69 2.29 0.80 8.24 4.20 4.29 15.55%
DY 0.00 0.00 0.01 0.00 1.33 0.00 0.00 -
P/NAPS 4.90 4.58 7.04 8.48 3.57 5.63 6.37 -16.03%

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