[MICROLN] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 220.18%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 3,497 3,963 5,163 7,029 4,408 6,865 3,678 -3.30%
PBT -1,463 -741 2,266 2,922 923 1,438 1,349 -
Tax -80 -67 -66 -2 -11 -118 -58 23.88%
NP -1,543 -808 2,200 2,920 912 1,320 1,291 -
-
NP to SH -1,543 -808 2,200 2,920 912 1,320 1,291 -
-
Tax Rate - - 2.91% 0.07% 1.19% 8.21% 4.30% -
Total Cost 5,040 4,771 2,963 4,109 3,496 5,545 2,387 64.50%
-
Net Worth 31,880 33,346 30,520 28,052 25,690 23,563 18,576 43.29%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 1,275 - 1,157 - -
Div Payout % - - - 43.67% - 87.72% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 31,880 33,346 30,520 28,052 25,690 23,563 18,576 43.29%
NOSH 127,520 128,253 127,167 127,510 128,450 115,789 659 3234.80%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -44.12% -20.39% 42.61% 41.54% 20.69% 19.23% 35.10% -
ROE -4.84% -2.42% 7.21% 10.41% 3.55% 5.60% 6.95% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.74 3.09 4.06 5.51 3.43 5.93 557.34 -97.09%
EPS -1.21 -0.63 1.73 2.29 0.71 1.14 195.63 -
DPS 0.00 0.00 0.00 1.00 0.00 1.00 0.00 -
NAPS 0.25 0.26 0.24 0.22 0.20 0.2035 28.15 -95.69%
Adjusted Per Share Value based on latest NOSH - 127,510
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.33 0.37 0.48 0.66 0.41 0.64 0.34 -1.96%
EPS -0.14 -0.08 0.21 0.27 0.08 0.12 0.12 -
DPS 0.00 0.00 0.00 0.12 0.00 0.11 0.00 -
NAPS 0.0297 0.0311 0.0284 0.0261 0.0239 0.022 0.0173 43.32%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 - -
Price 0.43 0.47 0.47 0.54 0.62 0.65 0.00 -
P/RPS 15.68 15.21 11.58 9.80 18.07 10.96 0.00 -
P/EPS -35.54 -74.60 27.17 23.58 87.32 57.02 0.00 -
EY -2.81 -1.34 3.68 4.24 1.15 1.75 0.00 -
DY 0.00 0.00 0.00 1.85 0.00 1.54 0.00 -
P/NAPS 1.72 1.81 1.96 2.45 3.10 3.19 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 27/08/07 23/05/07 21/02/07 28/11/06 23/08/06 20/06/06 -
Price 0.31 0.49 0.48 0.55 0.52 0.56 0.00 -
P/RPS 11.30 15.86 11.82 9.98 15.15 9.45 0.00 -
P/EPS -25.62 -77.78 27.75 24.02 73.24 49.12 0.00 -
EY -3.90 -1.29 3.60 4.16 1.37 2.04 0.00 -
DY 0.00 0.00 0.00 1.82 0.00 1.79 0.00 -
P/NAPS 1.24 1.88 2.00 2.50 2.60 2.75 0.00 -

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