[MICROLN] YoY 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- 3.57%
YoY- 46.91%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 69,581 73,167 61,038 45,052 45,928 45,235 55,466 3.84%
PBT -3,091 8,246 10,459 5,195 2,211 -1,404 -2,855 1.33%
Tax -546 -737 -3,080 -78 -116 756 -275 12.10%
NP -3,637 7,509 7,379 5,117 2,095 -648 -3,130 2.53%
-
NP to SH -3,365 7,512 7,375 5,020 2,155 -629 -3,176 0.96%
-
Tax Rate - 8.94% 29.45% 1.50% 5.25% - - -
Total Cost 73,218 65,658 53,659 39,935 43,833 45,883 58,596 3.78%
-
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 -5.23% 10.26% 12.09% 11.36% 4.56% -1.43% -5.64% -
ROE -1.49% 3.35% 5.15% 4.96% 7.32% -2.06% -3.81% -
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 6.49 6.84 25.16 23.58 24.95 27.03 33.14 -23.78%
EPS -0.31 0.70 3.04 2.63 1.17 -0.38 -1.90 -26.06%
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 6.48 6.82 5.69 4.20 4.28 4.22 5.17 3.83%
EPS -0.31 0.70 0.69 0.47 0.20 -0.06 -0.30 0.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.2092 0.1334 0.0944 0.0275 0.0285 0.0777 18.00%
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 13.56 13.37 2.46 9.41 3.51 2.00 2.26 34.78%
P/EPS -280.45 130.21 20.39 84.48 74.75 -143.69 -39.52 38.60%
EY -0.36 0.77 4.90 1.18 1.34 -0.70 -2.53 -27.73%
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 13.49 10.89 2.38 10.30 3.61 1.66 1.99 37.55%
P/EPS -278.85 106.02 19.74 92.47 76.89 -119.74 -34.78 41.45%
EY -0.36 0.94 5.07 1.08 1.30 -0.84 -2.88 -29.27%
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