[MICROLN] QoQ Cumulative Quarter Result on 30-Jun-2022 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -74.48%
YoY- 1.81%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 248,305 183,030 109,863 53,857 217,876 165,963 104,925 77.67%
PBT 30,556 24,131 15,885 7,661 32,719 25,370 14,911 61.40%
Tax -4,056 -2,762 -2,025 -1,020 -6,710 -4,404 -1,324 111.07%
NP 26,500 21,369 13,860 6,641 26,009 20,966 13,587 56.16%
-
NP to SH 26,326 21,495 13,983 6,641 26,020 21,019 13,644 55.04%
-
Tax Rate 13.27% 11.45% 12.75% 13.31% 20.51% 17.36% 8.88% -
Total Cost 221,805 161,661 96,003 47,216 191,867 144,997 91,338 80.76%
-
Net Worth 224,633 224,498 213,739 213,563 202,914 143,128 135,546 40.08%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 224,633 224,498 213,739 213,563 202,914 143,128 135,546 40.08%
NOSH 1,072,396 1,071,443 1,068,810 1,068,297 1,067,397 970,361 970,361 6.89%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 10.67% 11.68% 12.62% 12.33% 11.94% 12.63% 12.95% -
ROE 11.72% 9.57% 6.54% 3.11% 12.82% 14.69% 10.07% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 23.21 17.12 10.28 5.04 79.46 68.41 43.35 -34.08%
EPS 2.46 2.01 1.31 0.62 10.42 8.68 5.62 -42.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.20 0.20 0.74 0.59 0.56 -48.02%
Adjusted Per Share Value based on latest NOSH - 1,068,297
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 23.15 17.07 10.24 5.02 20.32 15.48 9.78 77.70%
EPS 2.45 2.00 1.30 0.62 2.43 1.96 1.27 55.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2095 0.2093 0.1993 0.1991 0.1892 0.1335 0.1264 40.09%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.845 0.915 0.605 0.58 0.61 0.62 0.61 -
P/RPS 3.64 5.34 5.89 11.50 0.77 0.91 1.41 88.29%
P/EPS 34.33 45.51 46.24 93.26 6.43 7.16 10.82 116.07%
EY 2.91 2.20 2.16 1.07 15.56 13.97 9.24 -53.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.02 4.36 3.03 2.90 0.82 1.05 1.09 138.89%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 21/02/23 29/11/22 23/08/22 26/05/22 22/02/22 22/11/21 -
Price 0.89 0.745 1.00 0.615 0.60 0.60 0.60 -
P/RPS 3.83 4.35 9.73 12.19 0.76 0.88 1.38 97.61%
P/EPS 36.16 37.05 76.43 98.89 6.32 6.92 10.64 126.21%
EY 2.77 2.70 1.31 1.01 15.82 14.44 9.39 -55.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.24 3.55 5.00 3.08 0.81 1.02 1.07 150.62%

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