[MICROLN] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1.12%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 20,652 21,980 19,934 21,086 14,712 0 0 -
PBT 9,064 6,633 4,948 5,574 5,396 0 0 -
Tax -264 -189 -250 -352 -232 0 0 -
NP 8,800 6,444 4,697 5,222 5,164 0 0 -
-
NP to SH 8,800 6,444 4,697 5,222 5,164 0 0 -
-
Tax Rate 2.91% 2.85% 5.05% 6.32% 4.30% - - -
Total Cost 11,852 15,536 15,237 15,864 9,548 0 0 -
-
Net Worth 30,520 26,449 23,565 22,902 18,576 0 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 2,404 - 2,250 - - - -
Div Payout % - 37.31% - 43.10% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 30,520 26,449 23,565 22,902 18,576 0 0 -
NOSH 127,167 120,223 117,826 112,543 659 0 0 -
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 42.61% 29.32% 23.56% 24.77% 35.10% 0.00% 0.00% -
ROE 28.83% 24.36% 19.93% 22.80% 27.80% 0.00% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 16.24 18.28 16.92 18.74 2,229.36 0.00 0.00 -
EPS 6.92 5.36 3.99 4.64 782.52 0.00 0.00 -
DPS 0.00 2.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.24 0.22 0.20 0.2035 28.15 26.20 0.00 -
Adjusted Per Share Value based on latest NOSH - 115,789
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.92 2.05 1.86 1.97 1.37 0.00 0.00 -
EPS 0.82 0.60 0.44 0.49 0.48 0.00 0.00 -
DPS 0.00 0.22 0.00 0.21 0.00 0.00 0.00 -
NAPS 0.0284 0.0246 0.022 0.0213 0.0173 26.20 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 - - - -
Price 0.47 0.54 0.62 0.65 0.00 0.00 0.00 -
P/RPS 2.89 2.95 3.66 3.47 0.00 0.00 0.00 -
P/EPS 6.79 10.07 15.55 14.01 0.00 0.00 0.00 -
EY 14.72 9.93 6.43 7.14 0.00 0.00 0.00 -
DY 0.00 3.70 0.00 3.08 0.00 0.00 0.00 -
P/NAPS 1.96 2.45 3.10 3.19 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 21/02/07 28/11/06 23/08/06 20/06/06 - - -
Price 0.48 0.55 0.52 0.56 0.00 0.00 0.00 -
P/RPS 2.96 3.01 3.07 2.99 0.00 0.00 0.00 -
P/EPS 6.94 10.26 13.04 12.07 0.00 0.00 0.00 -
EY 14.42 9.75 7.67 8.29 0.00 0.00 0.00 -
DY 0.00 3.64 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 2.00 2.50 2.60 2.75 0.00 0.00 0.00 -

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