[MICROLN] YoY 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- 138.65%
YoY- 92.26%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
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 62,991 61,874 54,014 51,527 45,304 65,040 69,560 -1.63%
PBT 8,083 5,539 5,407 769 10 -3,805 1,512 32.19%
Tax -1,024 -935 -1,836 -436 382 -454 -996 0.46%
NP 7,059 4,604 3,571 333 392 -4,259 516 54.58%
-
NP to SH 7,121 4,578 3,594 298 155 -4,227 419 60.27%
-
Tax Rate 12.67% 16.88% 33.96% 56.70% -3,820.00% - 65.87% -
Total Cost 55,932 57,270 50,443 51,194 44,912 69,299 69,044 -3.44%
-
Net Worth 135,546 46,276 17,607 31,046 86,027 74,696 54,170 16.50%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - 18 - - - - - -
Div Payout % - 0.40% - - - - - -
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 54,170 16.50%
NOSH 970,361 185,104 167,368 167,368 167,368 167,368 149,642 36.51%
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 11.21% 7.44% 6.61% 0.65% 0.87% -6.55% 0.74% -
ROE 5.25% 9.89% 20.41% 0.96% 0.18% -5.66% 0.77% -
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 26.02 33.43 32.27 30.79 27.07 38.86 46.48 -9.20%
EPS 2.94 2.47 2.15 0.18 0.09 -2.53 0.28 47.92%
DPS 0.00 0.01 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 5.87 5.77 5.03 4.80 4.22 6.06 6.48 -1.63%
EPS 0.66 0.43 0.33 0.03 0.01 -0.39 0.04 59.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1263 0.0431 0.0164 0.0289 0.0802 0.0696 0.0505 16.49%
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 2.34 4.97 1.70 1.72 3.81 3.29 2.32 0.14%
P/EPS 20.73 67.12 25.61 297.67 1,112.19 -50.68 385.71 -38.54%
EY 4.82 1.49 3.90 0.34 0.09 -1.97 0.26 62.61%
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 2.31 5.27 2.08 1.59 3.25 2.83 2.95 -3.99%
P/EPS 20.39 71.16 31.20 275.20 950.22 -43.55 489.29 -41.09%
EY 4.90 1.41 3.21 0.36 0.11 -2.30 0.20 70.33%
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