[MICROLN] QoQ Cumulative 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- 44.79%
YoY- 732.12%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 96,182 34,308 220,963 154,264 108,336 54,322 189,756 -36.34%
PBT 8,415 2,876 14,221 9,213 7,002 1,595 1,326 241.62%
Tax -935 0 -3,582 -2,334 -2,218 -382 -264 131.81%
NP 7,480 2,876 10,639 6,879 4,784 1,213 1,062 266.13%
-
NP to SH 7,457 2,879 10,640 6,966 4,811 1,217 926 300.23%
-
Tax Rate 11.11% 0.00% 25.19% 25.33% 31.68% 23.95% 19.91% -
Total Cost 88,702 31,432 210,324 147,385 103,552 53,109 188,694 -39.45%
-
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 18 - 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 16.11% 6.78% 29.44% 23.65% 27.32% 5.97% 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 51.96 18.59 128.40 83.79 64.73 32.46 113.38 -40.47%
EPS 4.03 1.56 6.18 3.78 2.87 0.73 0.55 275.88%
DPS 0.01 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 8.96 3.20 20.59 14.38 10.10 5.06 17.68 -36.35%
EPS 0.69 0.27 0.99 0.65 0.45 0.11 0.09 287.37%
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 3.19 4.14 0.55 1.04 0.85 1.08 0.36 326.51%
P/EPS 41.21 49.36 11.32 23.13 19.13 48.13 74.10 -32.30%
EY 2.43 2.03 8.83 4.32 5.23 2.08 1.35 47.81%
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 3.39 10.49 0.58 1.07 1.04 1.69 0.33 370.55%
P/EPS 43.69 125.00 12.13 23.79 23.31 75.64 67.78 -25.32%
EY 2.29 0.80 8.24 4.20 4.29 1.32 1.48 33.67%
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