[MICROLN] YoY Annualized Quarter Result on 30-Sep-2018 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 69.33%
YoY- -109.56%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 209,850 192,364 216,672 184,122 206,656 237,266 212,990 -0.24%
PBT 29,822 16,830 14,004 212 12,912 -6,790 2,104 55.50%
Tax -2,648 -1,870 -4,436 -836 -2,470 -1,400 -2,758 -0.67%
NP 27,174 14,960 9,568 -624 10,442 -8,190 -654 -
-
NP to SH 27,288 14,914 9,622 -946 9,892 -8,170 -608 -
-
Tax Rate 8.88% 11.11% 31.68% 394.34% 19.13% - 131.08% -
Total Cost 182,676 177,404 207,104 184,746 196,214 245,456 213,644 -2.57%
-
Net Worth 135,546 46,276 17,607 31,046 86,027 74,696 55,023 16.19%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - 37 - - - - - -
Div Payout % - 0.25% - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 135,546 46,276 17,607 31,046 86,027 74,696 55,023 16.19%
NOSH 970,361 185,104 167,368 167,368 167,368 167,368 151,999 36.16%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 12.95% 7.78% 4.42% -0.34% 5.05% -3.45% -0.31% -
ROE 20.13% 32.23% 54.65% -3.05% 11.50% -10.94% -1.10% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 86.70 103.92 129.46 110.01 123.47 141.76 140.13 -7.68%
EPS 11.24 8.06 5.74 -0.56 5.92 -4.88 -0.40 -
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.25 0.1052 0.1855 0.514 0.4463 0.362 7.53%
Adjusted Per Share Value based on latest NOSH - 167,368
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 19.57 17.94 20.20 17.17 19.27 22.12 19.86 -0.24%
EPS 2.54 1.39 0.90 -0.09 0.92 -0.76 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1264 0.0432 0.0164 0.029 0.0802 0.0697 0.0513 16.20%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.61 1.66 0.55 0.53 1.03 1.28 1.08 -
P/RPS 0.70 1.60 0.42 0.48 0.83 0.90 0.77 -1.57%
P/EPS 5.41 20.60 9.57 -93.77 17.43 -26.22 -270.00 -
EY 18.48 4.85 10.45 -1.07 5.74 -3.81 -0.37 -
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 6.64 5.23 2.86 2.00 2.87 2.98 -15.41%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 22/11/21 27/11/20 20/11/19 26/11/18 27/11/17 21/11/16 13/11/15 -
Price 0.60 1.76 0.67 0.49 0.88 1.10 1.37 -
P/RPS 0.69 1.69 0.52 0.45 0.71 0.78 0.98 -5.67%
P/EPS 5.32 21.84 11.65 -86.69 14.89 -22.53 -342.50 -
EY 18.79 4.58 8.58 -1.15 6.72 -4.44 -0.29 -
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 7.04 6.37 2.64 1.71 2.46 3.78 -18.95%

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