[MICROLN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -65.86%
YoY- 70.41%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 15,754 12,623 9,126 5,163 21,980 14,951 10,543 30.60%
PBT 272 62 1,525 2,266 6,633 3,711 2,787 -78.71%
Tax 353 -214 -134 -66 -189 -188 -176 -
NP 625 -152 1,391 2,200 6,444 3,523 2,611 -61.34%
-
NP to SH 625 -152 1,391 2,200 6,444 3,523 2,611 -61.34%
-
Tax Rate -129.78% 345.16% 8.79% 2.91% 2.85% 5.07% 6.32% -
Total Cost 15,129 12,775 7,735 2,963 15,536 11,428 7,932 53.61%
-
Net Worth 30,612 31,666 33,179 30,520 26,449 23,565 22,902 21.27%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,275 - - - 2,404 - 1,125 8.67%
Div Payout % 204.08% - - - 37.31% - 43.10% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 30,612 31,666 33,179 30,520 26,449 23,565 22,902 21.27%
NOSH 127,551 126,666 127,614 127,167 120,223 117,826 112,543 8.67%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.97% -1.20% 15.24% 42.61% 29.32% 23.56% 24.77% -
ROE 2.04% -0.48% 4.19% 7.21% 24.36% 14.95% 11.40% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.35 9.97 7.15 4.06 18.28 12.69 9.37 20.15%
EPS 0.49 -0.12 1.09 1.73 5.36 2.99 2.32 -64.43%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 1.00 0.00%
NAPS 0.24 0.25 0.26 0.24 0.22 0.20 0.2035 11.59%
Adjusted Per Share Value based on latest NOSH - 127,167
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.47 1.18 0.85 0.48 2.05 1.39 0.98 30.94%
EPS 0.06 -0.01 0.13 0.21 0.60 0.33 0.24 -60.21%
DPS 0.12 0.00 0.00 0.00 0.22 0.00 0.10 12.88%
NAPS 0.0285 0.0295 0.0309 0.0284 0.0246 0.022 0.0213 21.36%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.41 0.43 0.47 0.47 0.54 0.62 0.65 -
P/RPS 3.32 4.31 6.57 11.58 2.95 4.89 6.94 -38.75%
P/EPS 83.67 -358.33 43.12 27.17 10.07 20.74 28.02 106.95%
EY 1.20 -0.28 2.32 3.68 9.93 4.82 3.57 -51.55%
DY 2.44 0.00 0.00 0.00 3.70 0.00 1.54 35.79%
P/NAPS 1.71 1.72 1.81 1.96 2.45 3.10 3.19 -33.93%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 21/11/07 27/08/07 23/05/07 21/02/07 28/11/06 23/08/06 -
Price 0.27 0.31 0.49 0.48 0.55 0.52 0.56 -
P/RPS 2.19 3.11 6.85 11.82 3.01 4.10 5.98 -48.71%
P/EPS 55.10 -258.33 44.95 27.75 10.26 17.39 24.14 73.09%
EY 1.81 -0.39 2.22 3.60 9.75 5.75 4.14 -42.30%
DY 3.70 0.00 0.00 0.00 3.64 0.00 1.79 62.05%
P/NAPS 1.13 1.24 1.88 2.00 2.50 2.60 2.75 -44.63%

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