[MICROLN] YoY Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 54.05%
YoY- 68.46%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 204,046 183,030 165,963 141,234 154,264 137,296 158,794 4.26%
PBT 1,448 24,131 25,370 13,610 9,213 -1,298 3,601 -14.08%
Tax -1,253 -2,762 -4,404 -1,013 -2,334 338 -1,510 -3.06%
NP 195 21,369 20,966 12,597 6,879 -960 2,091 -32.64%
-
NP to SH 467 21,495 21,019 12,477 6,966 -1,102 1,770 -19.90%
-
Tax Rate 86.53% 11.45% 17.36% 7.44% 25.33% - 41.93% -
Total Cost 203,851 161,661 144,997 128,637 147,385 138,256 156,703 4.47%
-
Net Worth 225,203 224,498 143,128 101,246 29,456 30,527 83,349 18.00%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 225,203 224,498 143,128 101,246 29,456 30,527 83,349 18.00%
NOSH 1,072,396 1,071,443 970,361 241,060 184,104 167,368 167,368 36.26%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.10% 11.68% 12.63% 8.92% 4.46% -0.70% 1.32% -
ROE 0.21% 9.57% 14.69% 12.32% 23.65% -3.61% 2.12% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.03 17.12 68.41 73.93 83.79 82.03 94.88 -23.48%
EPS 0.04 2.01 8.68 6.53 3.78 -0.66 1.06 -42.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.59 0.53 0.16 0.1824 0.498 -13.39%
Adjusted Per Share Value based on latest NOSH - 970,361
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.03 17.07 15.48 13.17 14.38 12.80 14.81 4.26%
EPS 0.04 2.00 1.96 1.16 0.65 -0.10 0.17 -21.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.2093 0.1335 0.0944 0.0275 0.0285 0.0777 18.01%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.88 0.915 0.62 2.22 0.875 0.54 0.75 -
P/RPS 4.62 5.34 0.91 3.00 1.04 0.66 0.79 34.20%
P/EPS 2,020.79 45.51 7.16 33.99 23.13 -82.01 70.92 74.72%
EY 0.05 2.20 13.97 2.94 4.32 -1.22 1.41 -42.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.19 4.36 1.05 4.19 5.47 2.96 1.51 18.53%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 21/02/23 22/02/22 23/02/21 19/02/20 27/02/19 26/02/18 -
Price 0.875 0.745 0.60 2.43 0.90 0.45 0.66 -
P/RPS 4.60 4.35 0.88 3.29 1.07 0.55 0.70 36.84%
P/EPS 2,009.31 37.05 6.92 37.20 23.79 -68.34 62.41 78.31%
EY 0.05 2.70 14.44 2.69 4.20 -1.46 1.60 -43.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 3.55 1.02 4.58 5.63 2.47 1.33 20.96%

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