[MICROLN] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 67.32%
YoY- 79.11%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 104,925 41,934 178,177 141,234 96,182 34,308 220,963 -39.10%
PBT 14,911 6,828 33,608 13,610 8,415 2,876 14,221 3.20%
Tax -1,324 -300 -2,079 -1,013 -935 0 -3,582 -48.46%
NP 13,587 6,528 31,529 12,597 7,480 2,876 10,639 17.69%
-
NP to SH 13,644 6,523 31,506 12,477 7,457 2,879 10,640 18.01%
-
Tax Rate 8.88% 4.39% 6.19% 7.44% 11.11% 0.00% 25.19% -
Total Cost 91,338 35,406 146,648 128,637 88,702 31,432 210,324 -42.62%
-
Net Worth 135,546 125,470 120,609 101,246 46,276 42,446 36,139 141.20%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 24 - 18 - 1,720 -
Div Payout % - - 0.08% - 0.25% - 16.17% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 135,546 125,470 120,609 101,246 46,276 42,446 36,139 141.20%
NOSH 970,361 241,290 241,290 241,060 185,104 184,551 184,104 202.55%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 12.95% 15.57% 17.70% 8.92% 7.78% 8.38% 4.81% -
ROE 10.07% 5.20% 26.12% 12.32% 16.11% 6.78% 29.44% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 43.35 17.38 73.87 73.93 51.96 18.59 128.40 -51.48%
EPS 5.62 2.70 15.74 6.53 4.03 1.56 6.18 -6.13%
DPS 0.00 0.00 0.01 0.00 0.01 0.00 1.00 -
NAPS 0.56 0.52 0.50 0.53 0.25 0.23 0.21 92.18%
Adjusted Per Share Value based on latest NOSH - 241,060
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.78 3.91 16.61 13.17 8.97 3.20 20.60 -39.11%
EPS 1.27 0.61 2.94 1.16 0.70 0.27 0.99 18.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.1264 0.117 0.1125 0.0944 0.0432 0.0396 0.0337 141.21%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.61 2.56 2.62 2.22 1.66 0.77 0.70 -
P/RPS 1.41 14.73 3.55 3.00 3.19 4.14 0.55 87.20%
P/EPS 10.82 94.70 20.06 33.99 41.21 49.36 11.32 -2.96%
EY 9.24 1.06 4.99 2.94 2.43 2.03 8.83 3.06%
DY 0.00 0.00 0.00 0.00 0.01 0.00 1.43 -
P/NAPS 1.09 4.92 5.24 4.19 6.64 3.35 3.33 -52.47%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 24/08/21 28/05/21 23/02/21 27/11/20 10/08/20 29/06/20 -
Price 0.60 0.65 2.45 2.43 1.76 1.95 0.75 -
P/RPS 1.38 3.74 3.32 3.29 3.39 10.49 0.58 78.13%
P/EPS 10.64 24.04 18.76 37.20 43.69 125.00 12.13 -8.35%
EY 9.39 4.16 5.33 2.69 2.29 0.80 8.24 9.09%
DY 0.00 0.00 0.00 0.00 0.01 0.00 1.33 -
P/NAPS 1.07 1.25 4.90 4.58 7.04 8.48 3.57 -55.18%

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