[MICROLN] QoQ 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- 9.65%
YoY- 132.95%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 62,991 41,934 36,943 45,052 61,874 34,308 66,699 -3.73%
PBT 8,083 6,828 19,998 5,195 5,539 2,876 5,008 37.55%
Tax -1,024 -300 -1,066 -78 -935 0 -1,248 -12.34%
NP 7,059 6,528 18,932 5,117 4,604 2,876 3,760 52.12%
-
NP to SH 7,121 6,523 19,029 5,020 4,578 2,879 3,674 55.39%
-
Tax Rate 12.67% 4.39% 5.33% 1.50% 16.88% 0.00% 24.92% -
Total Cost 55,932 35,406 18,011 39,935 57,270 31,432 62,939 -7.56%
-
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 - - - - 18 - 1,720 -
Div Payout % - - - - 0.40% - 46.84% -
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 11.21% 15.57% 51.25% 11.36% 7.44% 8.38% 5.64% -
ROE 5.25% 5.20% 15.78% 4.96% 9.89% 6.78% 10.17% -
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 26.02 17.38 15.32 23.58 33.43 18.59 38.76 -23.31%
EPS 2.94 2.70 7.89 2.63 2.47 1.56 2.13 23.94%
DPS 0.00 0.00 0.00 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 5.87 3.91 3.44 4.20 5.77 3.20 6.22 -3.78%
EPS 0.66 0.61 1.77 0.47 0.43 0.27 0.34 55.54%
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 2.34 14.73 17.11 9.41 4.97 4.14 1.81 18.65%
P/EPS 20.73 94.70 33.21 84.48 67.12 49.36 32.79 -26.31%
EY 4.82 1.06 3.01 1.18 1.49 2.03 3.05 35.63%
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 2.31 3.74 16.00 10.30 5.27 10.49 1.94 12.32%
P/EPS 20.39 24.04 31.06 92.47 71.16 125.00 35.13 -30.39%
EY 4.90 4.16 3.22 1.08 1.41 0.80 2.85 43.46%
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