[MICROLN] YoY Annualized 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- 29.51%
YoY- 55.0%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 268,930 219,726 209,850 192,364 216,672 184,122 206,656 4.48%
PBT 9,078 31,770 29,822 16,830 14,004 212 12,912 -5.70%
Tax -1,414 -4,050 -2,648 -1,870 -4,436 -836 -2,470 -8.87%
NP 7,664 27,720 27,174 14,960 9,568 -624 10,442 -5.02%
-
NP to SH 7,664 27,966 27,288 14,914 9,622 -946 9,892 -4.16%
-
Tax Rate 15.58% 12.75% 8.88% 11.11% 31.68% 394.34% 19.13% -
Total Cost 261,266 192,006 182,676 177,404 207,104 184,746 196,214 4.88%
-
Net Worth 225,203 213,739 135,546 46,276 17,607 31,046 86,027 17.38%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - 37 - - - -
Div Payout % - - - 0.25% - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 225,203 213,739 135,546 46,276 17,607 31,046 86,027 17.38%
NOSH 1,072,396 1,068,810 970,361 185,104 167,368 167,368 167,368 36.26%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.85% 12.62% 12.95% 7.78% 4.42% -0.34% 5.05% -
ROE 3.40% 13.08% 20.13% 32.23% 54.65% -3.05% 11.50% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 25.08 20.56 86.70 103.92 129.46 110.01 123.47 -23.32%
EPS 0.72 2.62 11.24 8.06 5.74 -0.56 5.92 -29.60%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.56 0.25 0.1052 0.1855 0.514 -13.85%
Adjusted Per Share Value based on latest NOSH - 185,104
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 25.08 20.49 19.57 17.94 20.20 17.17 19.27 4.48%
EPS 0.72 2.61 2.54 1.39 0.90 -0.09 0.92 -4.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.1993 0.1264 0.0432 0.0164 0.029 0.0802 17.39%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.905 0.605 0.61 1.66 0.55 0.53 1.03 -
P/RPS 3.61 2.94 0.70 1.60 0.42 0.48 0.83 27.74%
P/EPS 126.63 23.12 5.41 20.60 9.57 -93.77 17.43 39.14%
EY 0.79 4.33 18.48 4.85 10.45 -1.07 5.74 -28.13%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 4.31 3.03 1.09 6.64 5.23 2.86 2.00 13.64%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 29/11/22 22/11/21 27/11/20 20/11/19 26/11/18 27/11/17 -
Price 0.89 1.00 0.60 1.76 0.67 0.49 0.88 -
P/RPS 3.55 4.86 0.69 1.69 0.52 0.45 0.71 30.75%
P/EPS 124.53 38.21 5.32 21.84 11.65 -86.69 14.89 42.44%
EY 0.80 2.62 18.79 4.58 8.58 -1.15 6.72 -29.85%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 4.24 5.00 1.07 7.04 6.37 2.64 1.71 16.33%

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