[MICROLN] YoY Cumulative Quarter Result on 30-Sep-2022 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 110.56%
YoY- 2.48%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 134,465 109,863 104,925 96,182 108,336 92,061 103,328 4.48%
PBT 4,539 15,885 14,911 8,415 7,002 106 6,456 -5.70%
Tax -707 -2,025 -1,324 -935 -2,218 -418 -1,235 -8.87%
NP 3,832 13,860 13,587 7,480 4,784 -312 5,221 -5.02%
-
NP to SH 3,832 13,983 13,644 7,457 4,811 -473 4,946 -4.16%
-
Tax Rate 15.58% 12.75% 8.88% 11.11% 31.68% 394.34% 19.13% -
Total Cost 130,633 96,003 91,338 88,702 103,552 92,373 98,107 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 - - - 18 - - - -
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 1.70% 6.54% 10.07% 16.11% 27.32% -1.52% 5.75% -
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 12.54 10.28 43.35 51.96 64.73 55.01 61.74 -23.32%
EPS 0.36 1.31 5.62 4.03 2.87 -0.28 2.96 -29.60%
DPS 0.00 0.00 0.00 0.01 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 - 1,068,810
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 12.54 10.24 9.78 8.97 10.10 8.58 9.64 4.47%
EPS 0.36 1.30 1.27 0.70 0.45 -0.04 0.46 -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 7.22 5.89 1.41 3.19 0.85 0.96 1.67 27.62%
P/EPS 253.27 46.24 10.82 41.21 19.13 -187.54 34.85 39.15%
EY 0.39 2.16 9.24 2.43 5.23 -0.53 2.87 -28.28%
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 7.10 9.73 1.38 3.39 1.04 0.89 1.43 30.59%
P/EPS 249.07 76.43 10.64 43.69 23.31 -173.38 29.78 42.45%
EY 0.40 1.31 9.39 2.29 4.29 -0.58 3.36 -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