[MICROLN] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
19-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -3.47%
YoY- 732.12%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 192,364 137,232 220,963 205,685 216,672 217,288 189,756 0.91%
PBT 16,830 11,504 14,221 12,284 14,004 6,380 1,326 441.60%
Tax -1,870 0 -3,582 -3,112 -4,436 -1,528 -264 267.51%
NP 14,960 11,504 10,639 9,172 9,568 4,852 1,062 480.46%
-
NP to SH 14,914 11,516 10,640 9,288 9,622 4,868 926 534.53%
-
Tax Rate 11.11% 0.00% 25.19% 25.33% 31.68% 23.95% 19.91% -
Total Cost 177,404 125,728 210,324 196,513 207,104 212,436 188,694 -4.01%
-
Net Worth 46,276 42,446 36,139 29,456 17,607 20,368 19,515 77.54%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 37 - 1,720 - - - - -
Div Payout % 0.25% - 16.17% - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 46,276 42,446 36,139 29,456 17,607 20,368 19,515 77.54%
NOSH 185,104 184,551 184,104 184,104 167,368 167,368 167,368 6.92%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.78% 8.38% 4.81% 4.46% 4.42% 2.23% 0.56% -
ROE 32.23% 27.13% 29.44% 31.53% 54.65% 23.90% 4.75% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 103.92 74.36 128.40 111.72 129.46 129.83 113.38 -5.62%
EPS 8.06 6.24 6.18 5.04 5.74 2.92 0.55 495.92%
DPS 0.02 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.23 0.21 0.16 0.1052 0.1217 0.1166 66.04%
Adjusted Per Share Value based on latest NOSH - 184,104
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 17.93 12.79 20.59 19.17 20.19 20.25 17.68 0.93%
EPS 1.39 1.07 0.99 0.87 0.90 0.45 0.09 517.09%
DPS 0.00 0.00 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.0431 0.0396 0.0337 0.0275 0.0164 0.019 0.0182 77.38%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.66 0.77 0.70 0.875 0.55 0.35 0.41 -
P/RPS 1.60 1.04 0.55 0.78 0.42 0.27 0.36 169.58%
P/EPS 20.60 12.34 11.32 17.34 9.57 12.03 74.10 -57.30%
EY 4.85 8.10 8.83 5.77 10.45 8.31 1.35 134.02%
DY 0.01 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 6.64 3.35 3.33 5.47 5.23 2.88 3.52 52.49%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 10/08/20 29/06/20 19/02/20 20/11/19 22/08/19 31/05/19 -
Price 1.76 1.95 0.75 0.90 0.67 0.55 0.375 -
P/RPS 1.69 2.62 0.58 0.81 0.52 0.42 0.33 196.22%
P/EPS 21.84 31.25 12.13 17.84 11.65 18.91 67.78 -52.90%
EY 4.58 3.20 8.24 5.61 8.58 5.29 1.48 111.92%
DY 0.01 0.00 1.33 0.00 0.00 0.00 0.00 -
P/NAPS 7.04 8.48 3.57 5.63 6.37 4.52 3.22 68.21%

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