[MICROLN] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -68.39%
YoY- -46.73%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 15,404 15,754 16,830 18,252 20,652 21,980 19,934 -15.77%
PBT 3,384 272 82 3,050 9,064 6,633 4,948 -22.35%
Tax -264 353 -285 -268 -264 -189 -250 3.69%
NP 3,120 625 -202 2,782 8,800 6,444 4,697 -23.85%
-
NP to SH 3,120 625 -202 2,782 8,800 6,444 4,697 -23.85%
-
Tax Rate 7.80% -129.78% 347.56% 8.79% 2.91% 2.85% 5.05% -
Total Cost 12,284 15,129 17,033 15,470 11,852 15,536 15,237 -13.36%
-
Net Worth 29,409 30,612 31,666 33,179 30,520 26,449 23,565 15.89%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 1,275 - - - 2,404 - -
Div Payout % - 204.08% - - - 37.31% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 29,409 30,612 31,666 33,179 30,520 26,449 23,565 15.89%
NOSH 127,868 127,551 126,666 127,614 127,167 120,223 117,826 5.59%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 20.25% 3.97% -1.20% 15.24% 42.61% 29.32% 23.56% -
ROE 10.61% 2.04% -0.64% 8.38% 28.83% 24.36% 19.93% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 12.05 12.35 13.29 14.30 16.24 18.28 16.92 -20.23%
EPS 2.44 0.49 -0.16 2.18 6.92 5.36 3.99 -27.93%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.23 0.24 0.25 0.26 0.24 0.22 0.20 9.75%
Adjusted Per Share Value based on latest NOSH - 128,253
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.44 1.47 1.57 1.70 1.93 2.05 1.86 -15.67%
EPS 0.29 0.06 -0.02 0.26 0.82 0.60 0.44 -24.24%
DPS 0.00 0.12 0.00 0.00 0.00 0.22 0.00 -
NAPS 0.0274 0.0285 0.0295 0.0309 0.0285 0.0247 0.022 15.74%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.35 0.41 0.43 0.47 0.47 0.54 0.62 -
P/RPS 2.91 3.32 3.24 3.29 2.89 2.95 3.66 -14.16%
P/EPS 14.34 83.67 -268.75 21.56 6.79 10.07 15.55 -5.25%
EY 6.97 1.20 -0.37 4.64 14.72 9.93 6.43 5.51%
DY 0.00 2.44 0.00 0.00 0.00 3.70 0.00 -
P/NAPS 1.52 1.71 1.72 1.81 1.96 2.45 3.10 -37.79%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 09/05/08 20/02/08 21/11/07 27/08/07 23/05/07 21/02/07 28/11/06 -
Price 0.36 0.27 0.31 0.49 0.48 0.55 0.52 -
P/RPS 2.99 2.19 2.33 3.43 2.96 3.01 3.07 -1.74%
P/EPS 14.75 55.10 -193.75 22.48 6.94 10.26 13.04 8.55%
EY 6.78 1.81 -0.52 4.45 14.42 9.75 7.67 -7.88%
DY 0.00 3.70 0.00 0.00 0.00 3.64 0.00 -
P/NAPS 1.57 1.13 1.24 1.88 2.00 2.50 2.60 -28.53%

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