[MICROLN] QoQ 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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 167,736 178,177 188,312 192,364 137,232 220,963 205,685 -12.72%
PBT 27,312 33,608 18,146 16,830 11,504 14,221 12,284 70.43%
Tax -1,200 -2,079 -1,350 -1,870 0 -3,582 -3,112 -47.05%
NP 26,112 31,529 16,796 14,960 11,504 10,639 9,172 100.99%
-
NP to SH 26,092 31,506 16,636 14,914 11,516 10,640 9,288 99.21%
-
Tax Rate 4.39% 6.19% 7.44% 11.11% 0.00% 25.19% 25.33% -
Total Cost 141,624 146,648 171,516 177,404 125,728 210,324 196,513 -19.63%
-
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 - 37 - 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 20.80% 26.12% 16.43% 32.23% 27.13% 29.44% 31.53% -
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 69.52 73.87 98.58 103.92 74.36 128.40 111.72 -27.13%
EPS 10.80 15.74 8.71 8.06 6.24 6.18 5.04 66.28%
DPS 0.00 0.01 0.00 0.02 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 15.64 16.61 17.56 17.94 12.80 20.60 19.18 -12.72%
EPS 2.43 2.94 1.55 1.39 1.07 0.99 0.87 98.45%
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 3.68 3.55 2.25 1.60 1.04 0.55 0.78 181.56%
P/EPS 23.67 20.06 25.49 20.60 12.34 11.32 17.34 23.07%
EY 4.22 4.99 3.92 4.85 8.10 8.83 5.77 -18.84%
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 0.94 3.32 2.47 1.69 2.62 0.58 0.81 10.44%
P/EPS 6.01 18.76 27.90 21.84 31.25 12.13 17.84 -51.61%
EY 16.64 5.33 3.58 4.58 3.20 8.24 5.61 106.57%
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