[MICROLN] YoY Annualized Quarter Result on 30-Jun-2020 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
10-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 8.23%
YoY- 136.57%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 227,728 215,428 167,736 137,232 217,288 162,136 232,096 -0.31%
PBT 16,716 30,644 27,312 11,504 6,380 -2,652 25,784 -6.96%
Tax -1,892 -4,080 -1,200 0 -1,528 5,232 -6,468 -18.51%
NP 14,824 26,564 26,112 11,504 4,852 2,580 19,316 -4.31%
-
NP to SH 14,824 26,564 26,092 11,516 4,868 -3,084 19,164 -4.18%
-
Tax Rate 11.32% 13.31% 4.39% 0.00% 23.95% - 25.09% -
Total Cost 212,904 188,864 141,624 125,728 212,436 159,556 212,780 0.00%
-
Net Worth 225,203 213,563 125,470 42,446 20,368 30,444 84,822 17.66%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 225,203 213,563 125,470 42,446 20,368 30,444 84,822 17.66%
NOSH 1,072,396 1,068,297 241,290 184,551 167,368 167,368 167,368 36.26%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.51% 12.33% 15.57% 8.38% 2.23% 1.59% 8.32% -
ROE 6.58% 12.44% 20.80% 27.13% 23.90% -10.13% 22.59% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 21.24 20.17 69.52 74.36 129.83 96.87 138.67 -26.84%
EPS 1.40 2.48 10.80 6.24 2.92 -1.84 11.44 -29.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.52 0.23 0.1217 0.1819 0.5068 -13.65%
Adjusted Per Share Value based on latest NOSH - 184,551
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 21.24 20.09 15.64 12.80 20.26 15.12 21.64 -0.31%
EPS 1.40 2.48 2.43 1.07 0.45 -0.29 1.79 -4.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.1991 0.117 0.0396 0.019 0.0284 0.0791 17.66%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.91 0.58 2.56 0.77 0.35 0.435 0.93 -
P/RPS 4.29 2.87 3.68 1.04 0.27 0.45 0.67 36.24%
P/EPS 65.83 23.31 23.67 12.34 12.03 -23.61 8.12 41.71%
EY 1.52 4.29 4.22 8.10 8.31 -4.24 12.31 -29.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 2.90 4.92 3.35 2.88 2.39 1.84 15.32%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 23/08/22 24/08/21 10/08/20 22/08/19 27/08/18 22/08/17 -
Price 0.915 0.615 0.65 1.95 0.55 0.50 0.92 -
P/RPS 4.31 3.05 0.94 2.62 0.42 0.52 0.66 36.69%
P/EPS 66.19 24.72 6.01 31.25 18.91 -27.13 8.03 42.10%
EY 1.51 4.05 16.64 3.20 5.29 -3.69 12.45 -29.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.36 3.08 1.25 8.48 4.52 2.75 1.82 15.66%

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