[MICROLN] QoQ Quarter Result on 30-Sep-2021 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 9.17%
YoY- 55.55%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 53,857 51,913 61,038 62,991 41,934 36,943 45,052 12.67%
PBT 7,661 7,349 10,459 8,083 6,828 19,998 5,195 29.65%
Tax -1,020 -2,306 -3,080 -1,024 -300 -1,066 -78 457.67%
NP 6,641 5,043 7,379 7,059 6,528 18,932 5,117 19.03%
-
NP to SH 6,641 5,001 7,375 7,121 6,523 19,029 5,020 20.57%
-
Tax Rate 13.31% 31.38% 29.45% 12.67% 4.39% 5.33% 1.50% -
Total Cost 47,216 46,870 53,659 55,932 35,406 18,011 39,935 11.84%
-
Net Worth 213,563 202,914 143,128 135,546 125,470 120,609 101,246 64.69%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 213,563 202,914 143,128 135,546 125,470 120,609 101,246 64.69%
NOSH 1,068,297 1,067,397 970,361 970,361 241,290 241,290 241,060 170.53%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 12.33% 9.71% 12.09% 11.21% 15.57% 51.25% 11.36% -
ROE 3.11% 2.46% 5.15% 5.25% 5.20% 15.78% 4.96% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.04 18.93 25.16 26.02 17.38 15.32 23.58 -64.35%
EPS 0.62 2.69 3.04 2.94 2.70 7.89 2.63 -61.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.74 0.59 0.56 0.52 0.50 0.53 -47.87%
Adjusted Per Share Value based on latest NOSH - 970,361
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.02 4.84 5.69 5.87 3.91 3.44 4.20 12.66%
EPS 0.62 0.47 0.69 0.66 0.61 1.77 0.47 20.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1991 0.1892 0.1335 0.1264 0.117 0.1125 0.0944 64.68%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.58 0.61 0.62 0.61 2.56 2.62 2.22 -
P/RPS 11.50 3.22 2.46 2.34 14.73 17.11 9.41 14.34%
P/EPS 93.26 33.45 20.39 20.73 94.70 33.21 84.48 6.83%
EY 1.07 2.99 4.90 4.82 1.06 3.01 1.18 -6.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 0.82 1.05 1.09 4.92 5.24 4.19 -21.80%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 26/05/22 22/02/22 22/11/21 24/08/21 28/05/21 23/02/21 -
Price 0.615 0.60 0.60 0.60 0.65 2.45 2.43 -
P/RPS 12.19 3.17 2.38 2.31 3.74 16.00 10.30 11.92%
P/EPS 98.89 32.90 19.74 20.39 24.04 31.06 92.47 4.58%
EY 1.01 3.04 5.07 4.90 4.16 3.22 1.08 -4.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 0.81 1.02 1.07 1.25 4.90 4.58 -23.29%

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