[MICROLN] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 37.18%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 16,830 18,252 20,652 21,980 19,934 21,086 14,712 9.37%
PBT 82 3,050 9,064 6,633 4,948 5,574 5,396 -93.84%
Tax -285 -268 -264 -189 -250 -352 -232 14.68%
NP -202 2,782 8,800 6,444 4,697 5,222 5,164 -
-
NP to SH -202 2,782 8,800 6,444 4,697 5,222 5,164 -
-
Tax Rate 347.56% 8.79% 2.91% 2.85% 5.05% 6.32% 4.30% -
Total Cost 17,033 15,470 11,852 15,536 15,237 15,864 9,548 47.03%
-
Net Worth 31,666 33,179 30,520 26,449 23,565 22,902 18,576 42.65%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 2,404 - 2,250 - -
Div Payout % - - - 37.31% - 43.10% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 31,666 33,179 30,520 26,449 23,565 22,902 18,576 42.65%
NOSH 126,666 127,614 127,167 120,223 117,826 112,543 659 3219.91%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -1.20% 15.24% 42.61% 29.32% 23.56% 24.77% 35.10% -
ROE -0.64% 8.38% 28.83% 24.36% 19.93% 22.80% 27.80% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.29 14.30 16.24 18.28 16.92 18.74 2,229.36 -96.70%
EPS -0.16 2.18 6.92 5.36 3.99 4.64 782.52 -
DPS 0.00 0.00 0.00 2.00 0.00 2.00 0.00 -
NAPS 0.25 0.26 0.24 0.22 0.20 0.2035 28.15 -95.69%
Adjusted Per Share Value based on latest NOSH - 127,510
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.57 1.70 1.93 2.05 1.86 1.97 1.37 9.50%
EPS -0.02 0.26 0.82 0.60 0.44 0.49 0.48 -
DPS 0.00 0.00 0.00 0.22 0.00 0.21 0.00 -
NAPS 0.0295 0.0309 0.0285 0.0247 0.022 0.0214 0.0173 42.68%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 - -
Price 0.43 0.47 0.47 0.54 0.62 0.65 0.00 -
P/RPS 3.24 3.29 2.89 2.95 3.66 3.47 0.00 -
P/EPS -268.75 21.56 6.79 10.07 15.55 14.01 0.00 -
EY -0.37 4.64 14.72 9.93 6.43 7.14 0.00 -
DY 0.00 0.00 0.00 3.70 0.00 3.08 0.00 -
P/NAPS 1.72 1.81 1.96 2.45 3.10 3.19 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 27/08/07 23/05/07 21/02/07 28/11/06 23/08/06 20/06/06 -
Price 0.31 0.49 0.48 0.55 0.52 0.56 0.00 -
P/RPS 2.33 3.43 2.96 3.01 3.07 2.99 0.00 -
P/EPS -193.75 22.48 6.94 10.26 13.04 12.07 0.00 -
EY -0.52 4.45 14.42 9.75 7.67 8.29 0.00 -
DY 0.00 0.00 0.00 3.64 0.00 3.57 0.00 -
P/NAPS 1.24 1.88 2.00 2.50 2.60 2.75 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