[MICROLN] QoQ Cumulative Quarter Result on 31-Mar-2021 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 152.51%
YoY- 196.11%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 165,963 104,925 41,934 178,177 141,234 96,182 34,308 185.20%
PBT 25,370 14,911 6,828 33,608 13,610 8,415 2,876 325.23%
Tax -4,404 -1,324 -300 -2,079 -1,013 -935 0 -
NP 20,966 13,587 6,528 31,529 12,597 7,480 2,876 274.61%
-
NP to SH 21,019 13,644 6,523 31,506 12,477 7,457 2,879 274.97%
-
Tax Rate 17.36% 8.88% 4.39% 6.19% 7.44% 11.11% 0.00% -
Total Cost 144,997 91,338 35,406 146,648 128,637 88,702 31,432 176.34%
-
Net Worth 143,128 135,546 125,470 120,609 101,246 46,276 42,446 124.36%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - 24 - 18 - -
Div Payout % - - - 0.08% - 0.25% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 143,128 135,546 125,470 120,609 101,246 46,276 42,446 124.36%
NOSH 970,361 970,361 241,290 241,290 241,060 185,104 184,551 201.46%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 12.63% 12.95% 15.57% 17.70% 8.92% 7.78% 8.38% -
ROE 14.69% 10.07% 5.20% 26.12% 12.32% 16.11% 6.78% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 68.41 43.35 17.38 73.87 73.93 51.96 18.59 137.79%
EPS 8.68 5.62 2.70 15.74 6.53 4.03 1.56 213.02%
DPS 0.00 0.00 0.00 0.01 0.00 0.01 0.00 -
NAPS 0.59 0.56 0.52 0.50 0.53 0.25 0.23 87.07%
Adjusted Per Share Value based on latest NOSH - 241,290
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 15.48 9.78 3.91 16.61 13.17 8.97 3.20 185.21%
EPS 1.96 1.27 0.61 2.94 1.16 0.70 0.27 273.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1335 0.1264 0.117 0.1125 0.0944 0.0432 0.0396 124.33%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.62 0.61 2.56 2.62 2.22 1.66 0.77 -
P/RPS 0.91 1.41 14.73 3.55 3.00 3.19 4.14 -63.47%
P/EPS 7.16 10.82 94.70 20.06 33.99 41.21 49.36 -72.29%
EY 13.97 9.24 1.06 4.99 2.94 2.43 2.03 260.52%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 1.05 1.09 4.92 5.24 4.19 6.64 3.35 -53.76%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 22/11/21 24/08/21 28/05/21 23/02/21 27/11/20 10/08/20 -
Price 0.60 0.60 0.65 2.45 2.43 1.76 1.95 -
P/RPS 0.88 1.38 3.74 3.32 3.29 3.39 10.49 -80.74%
P/EPS 6.92 10.64 24.04 18.76 37.20 43.69 125.00 -85.39%
EY 14.44 9.39 4.16 5.33 2.69 2.29 0.80 584.48%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 1.02 1.07 1.25 4.90 4.58 7.04 8.48 -75.53%

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