[MICROLN] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -10.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 18,252 20,652 21,980 19,934 21,086 14,712 0 -
PBT 3,050 9,064 6,633 4,948 5,574 5,396 0 -
Tax -268 -264 -189 -250 -352 -232 0 -
NP 2,782 8,800 6,444 4,697 5,222 5,164 0 -
-
NP to SH 2,782 8,800 6,444 4,697 5,222 5,164 0 -
-
Tax Rate 8.79% 2.91% 2.85% 5.05% 6.32% 4.30% - -
Total Cost 15,470 11,852 15,536 15,237 15,864 9,548 0 -
-
Net Worth 33,179 30,520 26,449 23,565 22,902 18,576 0 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 2,404 - 2,250 - - -
Div Payout % - - 37.31% - 43.10% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 33,179 30,520 26,449 23,565 22,902 18,576 0 -
NOSH 127,614 127,167 120,223 117,826 112,543 659 0 -
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 15.24% 42.61% 29.32% 23.56% 24.77% 35.10% 0.00% -
ROE 8.38% 28.83% 24.36% 19.93% 22.80% 27.80% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.30 16.24 18.28 16.92 18.74 2,229.36 0.00 -
EPS 2.18 6.92 5.36 3.99 4.64 782.52 0.00 -
DPS 0.00 0.00 2.00 0.00 2.00 0.00 0.00 -
NAPS 0.26 0.24 0.22 0.20 0.2035 28.15 26.20 -95.42%
Adjusted Per Share Value based on latest NOSH - 128,450
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.70 1.92 2.05 1.86 1.97 1.37 0.00 -
EPS 0.26 0.82 0.60 0.44 0.49 0.48 0.00 -
DPS 0.00 0.00 0.22 0.00 0.21 0.00 0.00 -
NAPS 0.0309 0.0284 0.0246 0.022 0.0213 0.0173 26.20 -98.89%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 - - -
Price 0.47 0.47 0.54 0.62 0.65 0.00 0.00 -
P/RPS 3.29 2.89 2.95 3.66 3.47 0.00 0.00 -
P/EPS 21.56 6.79 10.07 15.55 14.01 0.00 0.00 -
EY 4.64 14.72 9.93 6.43 7.14 0.00 0.00 -
DY 0.00 0.00 3.70 0.00 3.08 0.00 0.00 -
P/NAPS 1.81 1.96 2.45 3.10 3.19 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 23/05/07 21/02/07 28/11/06 23/08/06 20/06/06 - -
Price 0.49 0.48 0.55 0.52 0.56 0.00 0.00 -
P/RPS 3.43 2.96 3.01 3.07 2.99 0.00 0.00 -
P/EPS 22.48 6.94 10.26 13.04 12.07 0.00 0.00 -
EY 4.45 14.42 9.75 7.67 8.29 0.00 0.00 -
DY 0.00 0.00 3.64 0.00 3.57 0.00 0.00 -
P/NAPS 1.88 2.00 2.50 2.60 2.75 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