[MICROLN] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 54.05%
YoY- 68.46%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 109,863 53,857 217,876 165,963 104,925 41,934 178,177 -27.53%
PBT 15,885 7,661 32,719 25,370 14,911 6,828 33,608 -39.29%
Tax -2,025 -1,020 -6,710 -4,404 -1,324 -300 -2,079 -1.73%
NP 13,860 6,641 26,009 20,966 13,587 6,528 31,529 -42.15%
-
NP to SH 13,983 6,641 26,020 21,019 13,644 6,523 31,506 -41.78%
-
Tax Rate 12.75% 13.31% 20.51% 17.36% 8.88% 4.39% 6.19% -
Total Cost 96,003 47,216 191,867 144,997 91,338 35,406 146,648 -24.58%
-
Net Worth 213,739 213,563 202,914 143,128 135,546 125,470 120,609 46.39%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - 24 -
Div Payout % - - - - - - 0.08% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 213,739 213,563 202,914 143,128 135,546 125,470 120,609 46.39%
NOSH 1,068,810 1,068,297 1,067,397 970,361 970,361 241,290 241,290 169.47%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.62% 12.33% 11.94% 12.63% 12.95% 15.57% 17.70% -
ROE 6.54% 3.11% 12.82% 14.69% 10.07% 5.20% 26.12% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 10.28 5.04 79.46 68.41 43.35 17.38 73.87 -73.11%
EPS 1.31 0.62 10.42 8.68 5.62 2.70 15.74 -80.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.20 0.20 0.74 0.59 0.56 0.52 0.50 -45.68%
Adjusted Per Share Value based on latest NOSH - 970,361
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 10.24 5.02 20.31 15.47 9.78 3.91 16.61 -27.54%
EPS 1.30 0.62 2.42 1.96 1.27 0.61 2.94 -41.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1992 0.199 0.1891 0.1334 0.1263 0.1169 0.1124 46.39%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.605 0.58 0.61 0.62 0.61 2.56 2.62 -
P/RPS 5.89 11.50 0.77 0.91 1.41 14.73 3.55 40.10%
P/EPS 46.24 93.26 6.43 7.16 10.82 94.70 20.06 74.40%
EY 2.16 1.07 15.56 13.97 9.24 1.06 4.99 -42.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 2.90 0.82 1.05 1.09 4.92 5.24 -30.56%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 23/08/22 26/05/22 22/02/22 22/11/21 24/08/21 28/05/21 -
Price 1.00 0.615 0.60 0.60 0.60 0.65 2.45 -
P/RPS 9.73 12.19 0.76 0.88 1.38 3.74 3.32 104.65%
P/EPS 76.43 98.89 6.32 6.92 10.64 24.04 18.76 154.86%
EY 1.31 1.01 15.82 14.44 9.39 4.16 5.33 -60.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 3.08 0.81 1.02 1.07 1.25 4.90 1.35%

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