[MICROLN] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -107.28%
YoY- -104.31%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 14,414 15,404 15,754 16,830 18,252 20,652 21,980 -24.53%
PBT 2,562 3,384 272 82 3,050 9,064 6,633 -46.99%
Tax -266 -264 353 -285 -268 -264 -189 25.61%
NP 2,296 3,120 625 -202 2,782 8,800 6,444 -49.77%
-
NP to SH 2,296 3,120 625 -202 2,782 8,800 6,444 -49.77%
-
Tax Rate 10.38% 7.80% -129.78% 347.56% 8.79% 2.91% 2.85% -
Total Cost 12,118 12,284 15,129 17,033 15,470 11,852 15,536 -15.27%
-
Net Worth 28,062 29,409 30,612 31,666 33,179 30,520 26,449 4.02%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 1,275 - - - 2,404 -
Div Payout % - - 204.08% - - - 37.31% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 28,062 29,409 30,612 31,666 33,179 30,520 26,449 4.02%
NOSH 127,555 127,868 127,551 126,666 127,614 127,167 120,223 4.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.93% 20.25% 3.97% -1.20% 15.24% 42.61% 29.32% -
ROE 8.18% 10.61% 2.04% -0.64% 8.38% 28.83% 24.36% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.30 12.05 12.35 13.29 14.30 16.24 18.28 -27.45%
EPS 1.80 2.44 0.49 -0.16 2.18 6.92 5.36 -51.71%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 0.22 0.23 0.24 0.25 0.26 0.24 0.22 0.00%
Adjusted Per Share Value based on latest NOSH - 127,520
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.34 1.44 1.47 1.57 1.70 1.92 2.05 -24.70%
EPS 0.21 0.29 0.06 -0.02 0.26 0.82 0.60 -50.36%
DPS 0.00 0.00 0.12 0.00 0.00 0.00 0.22 -
NAPS 0.0262 0.0274 0.0285 0.0295 0.0309 0.0284 0.0246 4.29%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.34 0.35 0.41 0.43 0.47 0.47 0.54 -
P/RPS 3.01 2.91 3.32 3.24 3.29 2.89 2.95 1.35%
P/EPS 18.89 14.34 83.67 -268.75 21.56 6.79 10.07 52.16%
EY 5.29 6.97 1.20 -0.37 4.64 14.72 9.93 -34.30%
DY 0.00 0.00 2.44 0.00 0.00 0.00 3.70 -
P/NAPS 1.55 1.52 1.71 1.72 1.81 1.96 2.45 -26.32%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 15/08/08 09/05/08 20/02/08 21/11/07 27/08/07 23/05/07 21/02/07 -
Price 0.30 0.36 0.27 0.31 0.49 0.48 0.55 -
P/RPS 2.65 2.99 2.19 2.33 3.43 2.96 3.01 -8.14%
P/EPS 16.67 14.75 55.10 -193.75 22.48 6.94 10.26 38.24%
EY 6.00 6.78 1.81 -0.52 4.45 14.42 9.75 -27.67%
DY 0.00 0.00 3.70 0.00 0.00 0.00 3.64 -
P/NAPS 1.36 1.57 1.13 1.24 1.88 2.00 2.50 -33.38%

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