[MICROLN] QoQ Cumulative 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- 109.17%
YoY- 82.97%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 53,857 217,876 165,963 104,925 41,934 178,177 141,234 -47.50%
PBT 7,661 32,719 25,370 14,911 6,828 33,608 13,610 -31.89%
Tax -1,020 -6,710 -4,404 -1,324 -300 -2,079 -1,013 0.46%
NP 6,641 26,009 20,966 13,587 6,528 31,529 12,597 -34.81%
-
NP to SH 6,641 26,020 21,019 13,644 6,523 31,506 12,477 -34.39%
-
Tax Rate 13.31% 20.51% 17.36% 8.88% 4.39% 6.19% 7.44% -
Total Cost 47,216 191,867 144,997 91,338 35,406 146,648 128,637 -48.82%
-
Net Worth 213,563 202,914 143,128 135,546 125,470 120,609 101,246 64.69%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - 24 - -
Div Payout % - - - - - 0.08% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 213,563 202,914 143,128 135,546 125,470 120,609 101,246 64.69%
NOSH 1,068,297 1,067,397 970,361 970,361 241,290 241,290 241,060 170.53%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 12.33% 11.94% 12.63% 12.95% 15.57% 17.70% 8.92% -
ROE 3.11% 12.82% 14.69% 10.07% 5.20% 26.12% 12.32% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.04 79.46 68.41 43.35 17.38 73.87 73.93 -83.39%
EPS 0.62 10.42 8.68 5.62 2.70 15.74 6.53 -79.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.20 0.74 0.59 0.56 0.52 0.50 0.53 -47.87%
Adjusted Per Share Value based on latest NOSH - 970,361
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.02 20.31 15.47 9.78 3.91 16.61 13.16 -47.49%
EPS 0.62 2.42 1.96 1.27 0.61 2.94 1.16 -34.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.199 0.1891 0.1334 0.1263 0.1169 0.1124 0.0944 64.63%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.58 0.61 0.62 0.61 2.56 2.62 2.22 -
P/RPS 11.50 0.77 0.91 1.41 14.73 3.55 3.00 145.53%
P/EPS 93.26 6.43 7.16 10.82 94.70 20.06 33.99 96.35%
EY 1.07 15.56 13.97 9.24 1.06 4.99 2.94 -49.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 0.82 1.05 1.09 4.92 5.24 4.19 -21.80%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 26/05/22 22/02/22 22/11/21 24/08/21 28/05/21 23/02/21 -
Price 0.615 0.60 0.60 0.60 0.65 2.45 2.43 -
P/RPS 12.19 0.76 0.88 1.38 3.74 3.32 3.29 140.01%
P/EPS 98.89 6.32 6.92 10.64 24.04 18.76 37.20 92.24%
EY 1.01 15.82 14.44 9.39 4.16 5.33 2.69 -48.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 0.81 1.02 1.07 1.25 4.90 4.58 -23.29%

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