[MICROLN] YoY Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 97.66%
YoY- 1117.12%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 219,726 209,850 192,364 216,672 184,122 206,656 237,266 -1.27%
PBT 31,770 29,822 16,830 14,004 212 12,912 -6,790 -
Tax -4,050 -2,648 -1,870 -4,436 -836 -2,470 -1,400 19.35%
NP 27,720 27,174 14,960 9,568 -624 10,442 -8,190 -
-
NP to SH 27,966 27,288 14,914 9,622 -946 9,892 -8,170 -
-
Tax Rate 12.75% 8.88% 11.11% 31.68% 394.34% 19.13% - -
Total Cost 192,006 182,676 177,404 207,104 184,746 196,214 245,456 -4.00%
-
Net Worth 213,739 135,546 46,276 17,607 31,046 86,027 74,696 19.14%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - 37 - - - - -
Div Payout % - - 0.25% - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 213,739 135,546 46,276 17,607 31,046 86,027 74,696 19.14%
NOSH 1,068,810 970,361 185,104 167,368 167,368 167,368 167,368 36.18%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 12.62% 12.95% 7.78% 4.42% -0.34% 5.05% -3.45% -
ROE 13.08% 20.13% 32.23% 54.65% -3.05% 11.50% -10.94% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 20.56 86.70 103.92 129.46 110.01 123.47 141.76 -27.50%
EPS 2.62 11.24 8.06 5.74 -0.56 5.92 -4.88 -
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.56 0.25 0.1052 0.1855 0.514 0.4463 -12.51%
Adjusted Per Share Value based on latest NOSH - 167,368
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 20.49 19.57 17.94 20.20 17.17 19.27 22.12 -1.26%
EPS 2.61 2.54 1.39 0.90 -0.09 0.92 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1993 0.1264 0.0432 0.0164 0.029 0.0802 0.0697 19.12%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.605 0.61 1.66 0.55 0.53 1.03 1.28 -
P/RPS 2.94 0.70 1.60 0.42 0.48 0.83 0.90 21.79%
P/EPS 23.12 5.41 20.60 9.57 -93.77 17.43 -26.22 -
EY 4.33 18.48 4.85 10.45 -1.07 5.74 -3.81 -
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 1.09 6.64 5.23 2.86 2.00 2.87 0.90%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 22/11/21 27/11/20 20/11/19 26/11/18 27/11/17 21/11/16 -
Price 1.00 0.60 1.76 0.67 0.49 0.88 1.10 -
P/RPS 4.86 0.69 1.69 0.52 0.45 0.71 0.78 35.63%
P/EPS 38.21 5.32 21.84 11.65 -86.69 14.89 -22.53 -
EY 2.62 18.79 4.58 8.58 -1.15 6.72 -4.44 -
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 1.07 7.04 6.37 2.64 1.71 2.46 12.54%

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