[MICROLN] QoQ TTM 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- 14.11%
YoY- 469.48%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM 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 19,652 20,563 23,465 21,980 14,951 10,543 30.60%
PBT 272 2,984 5,370 7,549 6,632 3,710 2,787 -78.71%
Tax 354 -215 -146 -197 -189 -187 -176 -
NP 626 2,769 5,224 7,352 6,443 3,523 2,611 -61.30%
-
NP to SH 626 2,769 5,224 7,352 6,443 3,523 2,611 -61.30%
-
Tax Rate -130.15% 7.21% 2.72% 2.61% 2.85% 5.04% 6.32% -
Total Cost 15,128 16,883 15,339 16,113 15,537 11,428 7,932 53.61%
-
Net Worth 30,570 31,880 33,346 30,520 28,052 25,690 23,563 18.89%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,273 1,275 1,275 2,433 2,433 1,157 1,157 6.55%
Div Payout % 203.48% 46.05% 24.41% 33.09% 37.76% 32.87% 44.35% -
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 30,570 31,880 33,346 30,520 28,052 25,690 23,563 18.89%
NOSH 127,377 127,520 128,253 127,167 127,510 128,450 115,789 6.54%
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% 14.09% 25.40% 31.33% 29.31% 23.56% 24.77% -
ROE 2.05% 8.69% 15.67% 24.09% 22.97% 13.71% 11.08% -
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 12.37 15.41 16.03 18.45 17.24 11.64 9.11 22.55%
EPS 0.49 2.17 4.07 5.78 5.05 2.74 2.25 -63.70%
DPS 1.00 1.00 1.00 1.91 1.91 0.90 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 1.83 1.92 2.19 2.05 1.39 0.98 30.94%
EPS 0.06 0.26 0.49 0.69 0.60 0.33 0.24 -60.21%
DPS 0.12 0.12 0.12 0.23 0.23 0.11 0.11 5.95%
NAPS 0.0285 0.0297 0.0311 0.0284 0.0261 0.0239 0.022 18.78%
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 2.79 2.93 2.55 3.13 5.33 7.14 -39.89%
P/EPS 83.43 19.80 11.54 8.13 10.69 22.61 28.83 102.68%
EY 1.20 5.05 8.67 12.30 9.36 4.42 3.47 -50.63%
DY 2.44 2.33 2.13 4.07 3.53 1.45 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 - - -
Price 0.27 0.31 0.49 0.48 0.55 0.00 0.00 -
P/RPS 2.18 2.01 3.06 2.60 3.19 0.00 0.00 -
P/EPS 54.94 14.28 12.03 8.30 10.88 0.00 0.00 -
EY 1.82 7.00 8.31 12.04 9.19 0.00 0.00 -
DY 3.70 3.23 2.04 3.99 3.47 0.00 0.00 -
P/NAPS 1.13 1.24 1.88 2.00 2.50 0.00 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