[MICROLN] QoQ TTM Result on 30-Jun-2019 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 214.69%
YoY- 105.23%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 220,963 206,724 206,031 203,544 189,756 184,545 194,776 8.76%
PBT 14,221 11,837 8,222 3,584 1,326 -54,445 -55,896 -
Tax -3,582 -2,936 -2,064 -664 -264 1,203 172 -
NP 10,639 8,901 6,158 2,920 1,062 -53,242 -55,724 -
-
NP to SH 10,640 8,994 6,210 2,914 926 -53,059 -55,606 -
-
Tax Rate 25.19% 24.80% 25.10% 18.53% 19.91% - - -
Total Cost 210,324 197,823 199,873 200,624 188,694 237,787 250,500 -10.99%
-
Net Worth 36,139 29,456 17,607 20,368 19,515 30,527 31,046 10.64%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 1,720 - - - - - - -
Div Payout % 16.17% - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 36,139 29,456 17,607 20,368 19,515 30,527 31,046 10.64%
NOSH 184,104 184,104 167,368 167,368 167,368 167,368 167,368 6.55%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 4.81% 4.31% 2.99% 1.43% 0.56% -28.85% -28.61% -
ROE 29.44% 30.53% 35.27% 14.31% 4.75% -173.80% -179.10% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 128.40 112.29 123.10 121.61 113.38 110.26 116.38 6.76%
EPS 6.18 4.89 3.71 1.74 0.55 -31.70 -33.22 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.16 0.1052 0.1217 0.1166 0.1824 0.1855 8.61%
Adjusted Per Share Value based on latest NOSH - 167,368
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 20.60 19.28 19.21 18.98 17.69 17.21 18.16 8.75%
EPS 0.99 0.84 0.58 0.27 0.09 -4.95 -5.19 -
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0337 0.0275 0.0164 0.019 0.0182 0.0285 0.029 10.52%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.70 0.875 0.55 0.35 0.41 0.54 0.53 -
P/RPS 0.55 0.78 0.45 0.29 0.36 0.49 0.46 12.63%
P/EPS 11.32 17.91 14.82 20.10 74.10 -1.70 -1.60 -
EY 8.83 5.58 6.75 4.97 1.35 -58.71 -62.69 -
DY 1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 5.47 5.23 2.88 3.52 2.96 2.86 10.66%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/06/20 19/02/20 20/11/19 22/08/19 31/05/19 27/02/19 26/11/18 -
Price 0.75 0.90 0.67 0.55 0.375 0.45 0.49 -
P/RPS 0.58 0.80 0.54 0.45 0.33 0.41 0.42 23.98%
P/EPS 12.13 18.42 18.06 31.59 67.78 -1.42 -1.47 -
EY 8.24 5.43 5.54 3.17 1.48 -70.45 -67.80 -
DY 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 5.63 6.37 4.52 3.22 2.47 2.64 22.26%

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