[MICROLN] QoQ Cumulative Quarter Result on 31-Mar-2020 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 52.74%
YoY- 1049.03%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 141,234 96,182 34,308 220,963 154,264 108,336 54,322 88.53%
PBT 13,610 8,415 2,876 14,221 9,213 7,002 1,595 314.86%
Tax -1,013 -935 0 -3,582 -2,334 -2,218 -382 91.02%
NP 12,597 7,480 2,876 10,639 6,879 4,784 1,213 372.63%
-
NP to SH 12,477 7,457 2,879 10,640 6,966 4,811 1,217 368.61%
-
Tax Rate 7.44% 11.11% 0.00% 25.19% 25.33% 31.68% 23.95% -
Total Cost 128,637 88,702 31,432 210,324 147,385 103,552 53,109 79.87%
-
Net Worth 101,246 46,276 42,446 36,139 29,456 17,607 20,368 189.85%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 18 - 1,720 - - - -
Div Payout % - 0.25% - 16.17% - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 101,246 46,276 42,446 36,139 29,456 17,607 20,368 189.85%
NOSH 241,060 185,104 184,551 184,104 184,104 167,368 167,368 27.39%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.92% 7.78% 8.38% 4.81% 4.46% 4.42% 2.23% -
ROE 12.32% 16.11% 6.78% 29.44% 23.65% 27.32% 5.97% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 73.93 51.96 18.59 128.40 83.79 64.73 32.46 72.67%
EPS 6.53 4.03 1.56 6.18 3.78 2.87 0.73 328.06%
DPS 0.00 0.01 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.53 0.25 0.23 0.21 0.16 0.1052 0.1217 165.49%
Adjusted Per Share Value based on latest NOSH - 184,104
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.16 8.96 3.20 20.59 14.38 10.10 5.06 88.57%
EPS 1.16 0.69 0.27 0.99 0.65 0.45 0.11 377.46%
DPS 0.00 0.00 0.00 0.16 0.00 0.00 0.00 -
NAPS 0.0944 0.0431 0.0396 0.0337 0.0275 0.0164 0.019 189.75%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.22 1.66 0.77 0.70 0.875 0.55 0.35 -
P/RPS 3.00 3.19 4.14 0.55 1.04 0.85 1.08 96.99%
P/EPS 33.99 41.21 49.36 11.32 23.13 19.13 48.13 -20.61%
EY 2.94 2.43 2.03 8.83 4.32 5.23 2.08 25.81%
DY 0.00 0.01 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 4.19 6.64 3.35 3.33 5.47 5.23 2.88 28.24%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 27/11/20 10/08/20 29/06/20 19/02/20 20/11/19 22/08/19 -
Price 2.43 1.76 1.95 0.75 0.90 0.67 0.55 -
P/RPS 3.29 3.39 10.49 0.58 1.07 1.04 1.69 55.59%
P/EPS 37.20 43.69 125.00 12.13 23.79 23.31 75.64 -37.56%
EY 2.69 2.29 0.80 8.24 4.20 4.29 1.32 60.39%
DY 0.00 0.01 0.00 1.33 0.00 0.00 0.00 -
P/NAPS 4.58 7.04 8.48 3.57 5.63 6.37 4.52 0.87%

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