[MICROLN] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -90.97%
YoY- -269.19%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 3,356 3,851 3,131 3,497 3,963 5,163 7,029 -38.94%
PBT 435 846 210 -1,463 -741 2,266 2,922 -71.94%
Tax -67 -66 567 -80 -67 -66 -2 941.41%
NP 368 780 777 -1,543 -808 2,200 2,920 -74.89%
-
NP to SH 368 780 777 -1,543 -808 2,200 2,920 -74.89%
-
Tax Rate 15.40% 7.80% -270.00% - - 2.91% 0.07% -
Total Cost 2,988 3,071 2,354 5,040 4,771 2,963 4,109 -19.15%
-
Net Worth 27,917 29,409 30,570 31,880 33,346 30,520 28,052 -0.32%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 1,273 - - - 1,275 -
Div Payout % - - 163.93% - - - 43.67% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 27,917 29,409 30,570 31,880 33,346 30,520 28,052 -0.32%
NOSH 126,896 127,868 127,377 127,520 128,253 127,167 127,510 -0.32%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.97% 20.25% 24.82% -44.12% -20.39% 42.61% 41.54% -
ROE 1.32% 2.65% 2.54% -4.84% -2.42% 7.21% 10.41% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.64 3.01 2.46 2.74 3.09 4.06 5.51 -38.79%
EPS 0.29 0.61 0.61 -1.21 -0.63 1.73 2.29 -74.81%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.22 0.23 0.24 0.25 0.26 0.24 0.22 0.00%
Adjusted Per Share Value based on latest NOSH - 127,520
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.31 0.36 0.29 0.33 0.37 0.48 0.66 -39.60%
EPS 0.03 0.07 0.07 -0.14 -0.08 0.21 0.27 -76.91%
DPS 0.00 0.00 0.12 0.00 0.00 0.00 0.12 -
NAPS 0.026 0.0274 0.0285 0.0297 0.0311 0.0285 0.0262 -0.51%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.34 0.35 0.41 0.43 0.47 0.47 0.54 -
P/RPS 12.86 11.62 16.68 15.68 15.21 11.58 9.80 19.88%
P/EPS 117.24 57.38 67.21 -35.54 -74.60 27.17 23.58 191.59%
EY 0.85 1.74 1.49 -2.81 -1.34 3.68 4.24 -65.78%
DY 0.00 0.00 2.44 0.00 0.00 0.00 1.85 -
P/NAPS 1.55 1.52 1.71 1.72 1.81 1.96 2.45 -26.32%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 15/08/08 09/05/08 20/02/08 21/11/07 27/08/07 23/05/07 21/02/07 -
Price 0.30 0.36 0.27 0.31 0.49 0.48 0.55 -
P/RPS 11.34 11.95 10.98 11.30 15.86 11.82 9.98 8.89%
P/EPS 103.45 59.02 44.26 -25.62 -77.78 27.75 24.02 164.94%
EY 0.97 1.69 2.26 -3.90 -1.29 3.60 4.16 -62.14%
DY 0.00 0.00 3.70 0.00 0.00 0.00 1.82 -
P/NAPS 1.36 1.57 1.13 1.24 1.88 2.00 2.50 -33.38%

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