[MICROLN] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
09-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 399.2%
YoY- -64.55%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 14,813 14,974 14,414 15,404 15,754 16,830 18,252 -12.93%
PBT 2,501 2,317 2,562 3,384 272 82 3,050 -12.33%
Tax -191 -136 -266 -264 353 -285 -268 -20.13%
NP 2,310 2,181 2,296 3,120 625 -202 2,782 -11.60%
-
NP to SH 2,309 2,181 2,296 3,120 625 -202 2,782 -11.63%
-
Tax Rate 7.64% 5.87% 10.38% 7.80% -129.78% 347.56% 8.79% -
Total Cost 12,503 12,793 12,118 12,284 15,129 17,033 15,470 -13.17%
-
Net Worth 29,340 28,118 28,062 29,409 30,612 31,666 33,179 -7.83%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 1,275 - - -
Div Payout % - - - - 204.08% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 29,340 28,118 28,062 29,409 30,612 31,666 33,179 -7.83%
NOSH 127,569 127,812 127,555 127,868 127,551 126,666 127,614 -0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 15.59% 14.57% 15.93% 20.25% 3.97% -1.20% 15.24% -
ROE 7.87% 7.76% 8.18% 10.61% 2.04% -0.64% 8.38% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 11.61 11.72 11.30 12.05 12.35 13.29 14.30 -12.91%
EPS 1.81 1.71 1.80 2.44 0.49 -0.16 2.18 -11.61%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.23 0.22 0.22 0.23 0.24 0.25 0.26 -7.81%
Adjusted Per Share Value based on latest NOSH - 127,868
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.38 1.40 1.34 1.44 1.47 1.57 1.70 -12.92%
EPS 0.22 0.20 0.21 0.29 0.06 -0.02 0.26 -10.49%
DPS 0.00 0.00 0.00 0.00 0.12 0.00 0.00 -
NAPS 0.0274 0.0262 0.0262 0.0274 0.0285 0.0295 0.0309 -7.66%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.20 0.20 0.34 0.35 0.41 0.43 0.47 -
P/RPS 1.72 1.71 3.01 2.91 3.32 3.24 3.29 -34.97%
P/EPS 11.05 11.72 18.89 14.34 83.67 -268.75 21.56 -35.82%
EY 9.05 8.53 5.29 6.97 1.20 -0.37 4.64 55.79%
DY 0.00 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.87 0.91 1.55 1.52 1.71 1.72 1.81 -38.50%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 19/11/08 15/08/08 09/05/08 20/02/08 21/11/07 27/08/07 -
Price 0.46 0.19 0.30 0.36 0.27 0.31 0.49 -
P/RPS 3.96 1.62 2.65 2.99 2.19 2.33 3.43 10.00%
P/EPS 25.41 11.13 16.67 14.75 55.10 -193.75 22.48 8.47%
EY 3.93 8.98 6.00 6.78 1.81 -0.52 4.45 -7.91%
DY 0.00 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 2.00 0.86 1.36 1.57 1.13 1.24 1.88 4.19%

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