[MICROLN] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 32.61%
YoY- 131.63%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 4,661 3,610 3,582 4,024 3,356 3,851 3,131 30.40%
PBT 514 -221 763 457 435 846 210 81.71%
Tax -55 -39 -89 31 -67 -66 567 -
NP 459 -260 674 488 368 780 777 -29.61%
-
NP to SH 443 -335 673 488 368 780 777 -31.26%
-
Tax Rate 10.70% - 11.66% -6.78% 15.40% 7.80% -270.00% -
Total Cost 4,202 3,870 2,908 3,536 2,988 3,071 2,354 47.20%
-
Net Worth 27,845 28,346 29,205 28,252 27,917 29,409 30,570 -6.03%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 1,273 -
Div Payout % - - - - - - 163.93% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 27,845 28,346 29,205 28,252 27,917 29,409 30,570 -6.03%
NOSH 126,571 128,846 126,981 128,421 126,896 127,868 127,377 -0.42%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.85% -7.20% 18.82% 12.13% 10.97% 20.25% 24.82% -
ROE 1.59% -1.18% 2.30% 1.73% 1.32% 2.65% 2.54% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.68 2.80 2.82 3.13 2.64 3.01 2.46 30.83%
EPS 0.35 -0.26 0.53 0.38 0.29 0.61 0.61 -30.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.22 0.22 0.23 0.22 0.22 0.23 0.24 -5.64%
Adjusted Per Share Value based on latest NOSH - 128,421
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.43 0.34 0.33 0.38 0.31 0.36 0.29 30.06%
EPS 0.04 -0.03 0.06 0.05 0.03 0.07 0.07 -31.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.026 0.0264 0.0272 0.0263 0.026 0.0274 0.0285 -5.94%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.16 0.18 0.20 0.20 0.34 0.35 0.41 -
P/RPS 4.34 6.42 7.09 6.38 12.86 11.62 16.68 -59.27%
P/EPS 45.71 -69.23 37.74 52.63 117.24 57.38 67.21 -22.68%
EY 2.19 -1.44 2.65 1.90 0.85 1.74 1.49 29.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.44 -
P/NAPS 0.73 0.82 0.87 0.91 1.55 1.52 1.71 -43.33%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 19/05/09 25/02/09 19/11/08 15/08/08 09/05/08 20/02/08 -
Price 0.14 0.23 0.46 0.19 0.30 0.36 0.27 -
P/RPS 3.80 8.21 16.31 6.06 11.34 11.95 10.98 -50.73%
P/EPS 40.00 -88.46 86.79 50.00 103.45 59.02 44.26 -6.52%
EY 2.50 -1.13 1.15 2.00 0.97 1.69 2.26 6.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.70 -
P/NAPS 0.64 1.05 2.00 0.86 1.36 1.57 1.13 -31.56%

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