[MICROLN] QoQ Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 159.01%
YoY- 55.0%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 41,934 178,177 141,234 96,182 34,308 220,963 154,264 -58.07%
PBT 6,828 33,608 13,610 8,415 2,876 14,221 9,213 -18.11%
Tax -300 -2,079 -1,013 -935 0 -3,582 -2,334 -74.56%
NP 6,528 31,529 12,597 7,480 2,876 10,639 6,879 -3.43%
-
NP to SH 6,523 31,506 12,477 7,457 2,879 10,640 6,966 -4.28%
-
Tax Rate 4.39% 6.19% 7.44% 11.11% 0.00% 25.19% 25.33% -
Total Cost 35,406 146,648 128,637 88,702 31,432 210,324 147,385 -61.38%
-
Net Worth 125,470 120,609 101,246 46,276 42,446 36,139 29,456 163.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - 24 - 18 - 1,720 - -
Div Payout % - 0.08% - 0.25% - 16.17% - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 125,470 120,609 101,246 46,276 42,446 36,139 29,456 163.00%
NOSH 241,290 241,290 241,060 185,104 184,551 184,104 184,104 19.78%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 15.57% 17.70% 8.92% 7.78% 8.38% 4.81% 4.46% -
ROE 5.20% 26.12% 12.32% 16.11% 6.78% 29.44% 23.65% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 17.38 73.87 73.93 51.96 18.59 128.40 83.79 -64.99%
EPS 2.70 15.74 6.53 4.03 1.56 6.18 3.78 -20.11%
DPS 0.00 0.01 0.00 0.01 0.00 1.00 0.00 -
NAPS 0.52 0.50 0.53 0.25 0.23 0.21 0.16 119.56%
Adjusted Per Share Value based on latest NOSH - 185,104
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.91 16.61 13.17 8.97 3.20 20.60 14.38 -58.06%
EPS 0.61 2.94 1.16 0.70 0.27 0.99 0.65 -4.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.00 -
NAPS 0.117 0.1125 0.0944 0.0432 0.0396 0.0337 0.0275 162.79%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.56 2.62 2.22 1.66 0.77 0.70 0.875 -
P/RPS 14.73 3.55 3.00 3.19 4.14 0.55 1.04 486.33%
P/EPS 94.70 20.06 33.99 41.21 49.36 11.32 23.13 156.14%
EY 1.06 4.99 2.94 2.43 2.03 8.83 4.32 -60.83%
DY 0.00 0.00 0.00 0.01 0.00 1.43 0.00 -
P/NAPS 4.92 5.24 4.19 6.64 3.35 3.33 5.47 -6.82%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 28/05/21 23/02/21 27/11/20 10/08/20 29/06/20 19/02/20 -
Price 0.65 2.45 2.43 1.76 1.95 0.75 0.90 -
P/RPS 3.74 3.32 3.29 3.39 10.49 0.58 1.07 130.49%
P/EPS 24.04 18.76 37.20 43.69 125.00 12.13 23.79 0.69%
EY 4.16 5.33 2.69 2.29 0.80 8.24 4.20 -0.63%
DY 0.00 0.00 0.00 0.01 0.00 1.33 0.00 -
P/NAPS 1.25 4.90 4.58 7.04 8.48 3.57 5.63 -63.36%

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