[MICROLN] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 511.18%
YoY- -90.3%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 11,231 7,207 3,851 15,754 12,623 9,126 5,163 67.64%
PBT 1,738 1,281 846 272 62 1,525 2,266 -16.16%
Tax -102 -133 -66 353 -214 -134 -66 33.56%
NP 1,636 1,148 780 625 -152 1,391 2,200 -17.87%
-
NP to SH 1,636 1,148 780 625 -152 1,391 2,200 -17.87%
-
Tax Rate 5.87% 10.38% 7.80% -129.78% 345.16% 8.79% 2.91% -
Total Cost 9,595 6,059 3,071 15,129 12,775 7,735 2,963 118.41%
-
Net Worth 28,118 28,062 29,409 30,612 31,666 33,179 30,520 -5.30%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 1,275 - - - -
Div Payout % - - - 204.08% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 28,118 28,062 29,409 30,612 31,666 33,179 30,520 -5.30%
NOSH 127,812 127,555 127,868 127,551 126,666 127,614 127,167 0.33%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.57% 15.93% 20.25% 3.97% -1.20% 15.24% 42.61% -
ROE 5.82% 4.09% 2.65% 2.04% -0.48% 4.19% 7.21% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 8.79 5.65 3.01 12.35 9.97 7.15 4.06 67.12%
EPS 1.28 0.90 0.61 0.49 -0.12 1.09 1.73 -18.15%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.23 0.24 0.25 0.26 0.24 -5.62%
Adjusted Per Share Value based on latest NOSH - 127,377
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.05 0.67 0.36 1.47 1.18 0.85 0.48 68.27%
EPS 0.15 0.11 0.07 0.06 -0.01 0.13 0.21 -20.04%
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 0.0262 0.0262 0.0274 0.0285 0.0295 0.0309 0.0285 -5.44%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.20 0.34 0.35 0.41 0.43 0.47 0.47 -
P/RPS 2.28 6.02 11.62 3.32 4.31 6.57 11.58 -66.05%
P/EPS 15.63 37.78 57.38 83.67 -358.33 43.12 27.17 -30.76%
EY 6.40 2.65 1.74 1.20 -0.28 2.32 3.68 44.47%
DY 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 0.91 1.55 1.52 1.71 1.72 1.81 1.96 -39.95%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 15/08/08 09/05/08 20/02/08 21/11/07 27/08/07 23/05/07 -
Price 0.19 0.30 0.36 0.27 0.31 0.49 0.48 -
P/RPS 2.16 5.31 11.95 2.19 3.11 6.85 11.82 -67.69%
P/EPS 14.84 33.33 59.02 55.10 -258.33 44.95 27.75 -34.04%
EY 6.74 3.00 1.69 1.81 -0.39 2.22 3.60 51.73%
DY 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 0.86 1.36 1.57 1.13 1.24 1.88 2.00 -42.94%

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