[MICROLN] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 42.51%
YoY- 1176.32%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 8,271 3,610 14,813 11,231 7,207 3,851 15,754 -34.94%
PBT 293 -221 2,501 1,738 1,281 846 272 5.08%
Tax -94 -39 -191 -102 -133 -66 353 -
NP 199 -260 2,310 1,636 1,148 780 625 -53.40%
-
NP to SH 108 -335 2,309 1,636 1,148 780 625 -69.00%
-
Tax Rate 32.08% - 7.64% 5.87% 10.38% 7.80% -129.78% -
Total Cost 8,072 3,870 12,503 9,595 6,059 3,071 15,129 -34.24%
-
Net Worth 29,700 28,346 29,340 28,118 28,062 29,409 30,612 -1.99%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 1,275 -
Div Payout % - - - - - - 204.08% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 29,700 28,346 29,340 28,118 28,062 29,409 30,612 -1.99%
NOSH 135,000 128,846 127,569 127,812 127,555 127,868 127,551 3.85%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.41% -7.20% 15.59% 14.57% 15.93% 20.25% 3.97% -
ROE 0.36% -1.18% 7.87% 5.82% 4.09% 2.65% 2.04% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.13 2.80 11.61 8.79 5.65 3.01 12.35 -37.33%
EPS 0.08 -0.26 1.81 1.28 0.90 0.61 0.49 -70.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.22 0.22 0.23 0.22 0.22 0.23 0.24 -5.64%
Adjusted Per Share Value based on latest NOSH - 128,421
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.77 0.34 1.38 1.05 0.67 0.36 1.47 -35.04%
EPS 0.01 -0.03 0.22 0.15 0.11 0.07 0.06 -69.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.0277 0.0264 0.0274 0.0262 0.0262 0.0274 0.0285 -1.88%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.16 0.18 0.20 0.20 0.34 0.35 0.41 -
P/RPS 2.61 6.42 1.72 2.28 6.02 11.62 3.32 -14.83%
P/EPS 200.00 -69.23 11.05 15.63 37.78 57.38 83.67 78.86%
EY 0.50 -1.44 9.05 6.40 2.65 1.74 1.20 -44.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.44 -
P/NAPS 0.73 0.82 0.87 0.91 1.55 1.52 1.71 -43.33%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 19/05/09 25/02/09 19/11/08 15/08/08 09/05/08 20/02/08 -
Price 0.14 0.23 0.46 0.19 0.30 0.36 0.27 -
P/RPS 2.29 8.21 3.96 2.16 5.31 11.95 2.19 3.02%
P/EPS 175.00 -88.46 25.41 14.84 33.33 59.02 55.10 116.22%
EY 0.57 -1.13 3.93 6.74 3.00 1.69 1.81 -53.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.70 -
P/NAPS 0.64 1.05 2.00 0.86 1.36 1.57 1.13 -31.56%

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