[MICROLN] QoQ Annualized 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- 5.28%
YoY- 2.48%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 227,728 248,305 244,040 219,726 215,428 217,876 221,284 1.93%
PBT 16,716 30,556 32,174 31,770 30,644 32,719 33,826 -37.57%
Tax -1,892 -4,056 -3,682 -4,050 -4,080 -6,710 -5,872 -53.09%
NP 14,824 26,500 28,492 27,720 26,564 26,009 27,954 -34.56%
-
NP to SH 14,824 26,326 28,660 27,966 26,564 26,020 28,025 -34.67%
-
Tax Rate 11.32% 13.27% 11.44% 12.75% 13.31% 20.51% 17.36% -
Total Cost 212,904 221,805 215,548 192,006 188,864 191,867 193,329 6.65%
-
Net Worth 225,203 224,633 224,498 213,739 213,563 202,914 143,128 35.39%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 225,203 224,633 224,498 213,739 213,563 202,914 143,128 35.39%
NOSH 1,072,396 1,072,396 1,071,443 1,068,810 1,068,297 1,067,397 970,361 6.91%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.51% 10.67% 11.68% 12.62% 12.33% 11.94% 12.63% -
ROE 6.58% 11.72% 12.77% 13.08% 12.44% 12.82% 19.58% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 21.24 23.21 22.83 20.56 20.17 79.46 91.22 -62.25%
EPS 1.40 2.46 2.68 2.62 2.48 10.42 11.57 -75.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.20 0.20 0.74 0.59 -49.87%
Adjusted Per Share Value based on latest NOSH - 1,068,810
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 21.22 23.14 22.74 20.48 20.08 20.31 20.62 1.93%
EPS 1.38 2.45 2.67 2.61 2.48 2.42 2.61 -34.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.2094 0.2092 0.1992 0.199 0.1891 0.1334 35.39%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.91 0.845 0.915 0.605 0.58 0.61 0.62 -
P/RPS 4.29 3.64 4.01 2.94 2.87 0.77 0.68 242.58%
P/EPS 65.83 34.33 34.13 23.12 23.31 6.43 5.37 434.10%
EY 1.52 2.91 2.93 4.33 4.29 15.56 18.63 -81.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 4.02 4.36 3.03 2.90 0.82 1.05 157.82%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 29/05/23 21/02/23 29/11/22 23/08/22 26/05/22 22/02/22 -
Price 0.915 0.89 0.745 1.00 0.615 0.60 0.60 -
P/RPS 4.31 3.83 3.26 4.86 3.05 0.76 0.66 250.57%
P/EPS 66.19 36.16 27.79 38.21 24.72 6.32 5.19 448.41%
EY 1.51 2.77 3.60 2.62 4.05 15.82 19.25 -81.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.36 4.24 3.55 5.00 3.08 0.81 1.02 164.08%

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