[MICROLN] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
09-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -226.84%
YoY- -110.8%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 14,813 14,362 13,835 14,442 15,754 19,652 20,563 -19.56%
PBT 2,501 1,948 28 -1,148 272 2,984 5,370 -39.77%
Tax -191 465 354 354 354 -215 -146 19.51%
NP 2,310 2,413 382 -794 626 2,769 5,224 -41.81%
-
NP to SH 2,309 2,413 382 -794 626 2,769 5,224 -41.83%
-
Tax Rate 7.64% -23.87% -1,264.29% - -130.15% 7.21% 2.72% -
Total Cost 12,503 11,949 13,453 15,236 15,128 16,883 15,339 -12.68%
-
Net Worth 29,205 28,252 27,917 29,409 30,570 31,880 33,346 -8.42%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 1,273 1,273 1,273 1,273 1,275 1,275 -
Div Payout % - 52.79% 333.45% 0.00% 203.48% 46.05% 24.41% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 29,205 28,252 27,917 29,409 30,570 31,880 33,346 -8.42%
NOSH 126,981 128,421 126,896 127,868 127,377 127,520 128,253 -0.65%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 15.59% 16.80% 2.76% -5.50% 3.97% 14.09% 25.40% -
ROE 7.91% 8.54% 1.37% -2.70% 2.05% 8.69% 15.67% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 11.67 11.18 10.90 11.29 12.37 15.41 16.03 -18.99%
EPS 1.82 1.88 0.30 -0.62 0.49 2.17 4.07 -41.38%
DPS 0.00 1.00 1.00 1.00 1.00 1.00 1.00 -
NAPS 0.23 0.22 0.22 0.23 0.24 0.25 0.26 -7.81%
Adjusted Per Share Value based on latest NOSH - 127,868
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.38 1.34 1.29 1.35 1.47 1.83 1.92 -19.68%
EPS 0.22 0.22 0.04 -0.07 0.06 0.26 0.49 -41.22%
DPS 0.00 0.12 0.12 0.12 0.12 0.12 0.12 -
NAPS 0.0272 0.0263 0.026 0.0274 0.0285 0.0297 0.0311 -8.50%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.20 0.20 0.34 0.35 0.41 0.43 0.47 -
P/RPS 1.71 1.79 3.12 3.10 3.32 2.79 2.93 -30.04%
P/EPS 11.00 10.64 112.94 -56.37 83.43 19.80 11.54 -3.13%
EY 9.09 9.39 0.89 -1.77 1.20 5.05 8.67 3.18%
DY 0.00 5.00 2.94 2.86 2.44 2.33 2.13 -
P/NAPS 0.87 0.91 1.55 1.52 1.71 1.72 1.81 -38.50%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 19/11/08 15/08/08 09/05/08 20/02/08 21/11/07 27/08/07 -
Price 0.46 0.19 0.30 0.36 0.27 0.31 0.49 -
P/RPS 3.94 1.70 2.75 3.19 2.18 2.01 3.06 18.26%
P/EPS 25.30 10.11 99.66 -57.98 54.94 14.28 12.03 63.77%
EY 3.95 9.89 1.00 -1.72 1.82 7.00 8.31 -38.95%
DY 0.00 5.26 3.33 2.78 3.70 3.23 2.04 -
P/NAPS 2.00 0.86 1.36 1.57 1.13 1.24 1.88 4.19%

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