[MICROLN] YoY 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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 77,533 56,006 62,991 61,874 54,014 51,527 45,304 9.36%
PBT 360 8,224 8,083 5,539 5,407 769 10 81.66%
Tax -234 -1,005 -1,024 -935 -1,836 -436 382 -
NP 126 7,219 7,059 4,604 3,571 333 392 -17.22%
-
NP to SH 126 7,342 7,121 4,578 3,594 298 155 -3.39%
-
Tax Rate 65.00% 12.22% 12.67% 16.88% 33.96% 56.70% -3,820.00% -
Total Cost 77,407 48,787 55,932 57,270 50,443 51,194 44,912 9.49%
-
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 - 5,343 - 18 - - - -
Div Payout % - 72.78% - 0.40% - - - -
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 0.16% 12.89% 11.21% 7.44% 6.61% 0.65% 0.87% -
ROE 0.06% 3.44% 5.25% 9.89% 20.41% 0.96% 0.18% -
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 7.23 5.24 26.02 33.43 32.27 30.79 27.07 -19.74%
EPS 0.01 0.69 2.94 2.47 2.15 0.18 0.09 -30.65%
DPS 0.00 0.50 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 - 970,361
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.23 5.22 5.87 5.77 5.04 4.80 4.22 9.38%
EPS 0.01 0.68 0.66 0.43 0.34 0.03 0.01 0.00%
DPS 0.00 0.50 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 12.52 11.54 2.34 4.97 1.70 1.72 3.81 21.91%
P/EPS 7,702.53 88.06 20.73 67.12 25.61 297.67 1,112.19 38.04%
EY 0.01 1.14 4.82 1.49 3.90 0.34 0.09 -30.65%
DY 0.00 0.83 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 12.31 19.08 2.31 5.27 2.08 1.59 3.25 24.83%
P/EPS 7,574.86 145.56 20.39 71.16 31.20 275.20 950.22 41.31%
EY 0.01 0.69 4.90 1.41 3.21 0.36 0.11 -32.93%
DY 0.00 0.50 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