[MICROLN] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
15-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -26.41%
YoY- -17.47%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 14,440 14,813 14,974 14,414 15,404 15,754 16,830 -9.69%
PBT -884 2,501 2,317 2,562 3,384 272 82 -
Tax -156 -191 -136 -266 -264 353 -285 -33.06%
NP -1,040 2,310 2,181 2,296 3,120 625 -202 197.86%
-
NP to SH -1,340 2,309 2,181 2,296 3,120 625 -202 252.64%
-
Tax Rate - 7.64% 5.87% 10.38% 7.80% -129.78% 347.56% -
Total Cost 15,480 12,503 12,793 12,118 12,284 15,129 17,033 -6.16%
-
Net Worth 28,346 29,340 28,118 28,062 29,409 30,612 31,666 -7.11%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - 1,275 - -
Div Payout % - - - - - 204.08% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 28,346 29,340 28,118 28,062 29,409 30,612 31,666 -7.11%
NOSH 128,846 127,569 127,812 127,555 127,868 127,551 126,666 1.14%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -7.20% 15.59% 14.57% 15.93% 20.25% 3.97% -1.20% -
ROE -4.73% 7.87% 7.76% 8.18% 10.61% 2.04% -0.64% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 11.21 11.61 11.72 11.30 12.05 12.35 13.29 -10.71%
EPS -1.04 1.81 1.71 1.80 2.44 0.49 -0.16 247.89%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.22 0.23 0.22 0.22 0.23 0.24 0.25 -8.16%
Adjusted Per Share Value based on latest NOSH - 126,896
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1.35 1.38 1.40 1.34 1.44 1.47 1.57 -9.56%
EPS -0.12 0.22 0.20 0.21 0.29 0.06 -0.02 229.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.00 -
NAPS 0.0264 0.0274 0.0262 0.0262 0.0274 0.0285 0.0295 -7.12%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.18 0.20 0.20 0.34 0.35 0.41 0.43 -
P/RPS 1.61 1.72 1.71 3.01 2.91 3.32 3.24 -37.23%
P/EPS -17.31 11.05 11.72 18.89 14.34 83.67 -268.75 -83.90%
EY -5.78 9.05 8.53 5.29 6.97 1.20 -0.37 523.86%
DY 0.00 0.00 0.00 0.00 0.00 2.44 0.00 -
P/NAPS 0.82 0.87 0.91 1.55 1.52 1.71 1.72 -38.94%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 25/02/09 19/11/08 15/08/08 09/05/08 20/02/08 21/11/07 -
Price 0.23 0.46 0.19 0.30 0.36 0.27 0.31 -
P/RPS 2.05 3.96 1.62 2.65 2.99 2.19 2.33 -8.17%
P/EPS -22.12 25.41 11.13 16.67 14.75 55.10 -193.75 -76.43%
EY -4.52 3.93 8.98 6.00 6.78 1.81 -0.52 322.20%
DY 0.00 0.00 0.00 0.00 0.00 3.70 0.00 -
P/NAPS 1.05 2.00 0.86 1.36 1.57 1.13 1.24 -10.48%

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