[MICROLN] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 34.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 20,563 23,465 21,980 14,951 10,543 3,678 0 -
PBT 5,370 7,549 6,632 3,710 2,787 1,349 0 -
Tax -146 -197 -189 -187 -176 -58 0 -
NP 5,224 7,352 6,443 3,523 2,611 1,291 0 -
-
NP to SH 5,224 7,352 6,443 3,523 2,611 1,291 0 -
-
Tax Rate 2.72% 2.61% 2.85% 5.04% 6.32% 4.30% - -
Total Cost 15,339 16,113 15,537 11,428 7,932 2,387 0 -
-
Net Worth 33,346 30,520 28,052 25,690 23,563 18,576 0 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,275 2,433 2,433 1,157 1,157 - - -
Div Payout % 24.41% 33.09% 37.76% 32.87% 44.35% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 33,346 30,520 28,052 25,690 23,563 18,576 0 -
NOSH 128,253 127,167 127,510 128,450 115,789 659 0 -
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 25.40% 31.33% 29.31% 23.56% 24.77% 35.10% 0.00% -
ROE 15.67% 24.09% 22.97% 13.71% 11.08% 6.95% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.03 18.45 17.24 11.64 9.11 557.34 0.00 -
EPS 4.07 5.78 5.05 2.74 2.25 195.63 0.00 -
DPS 1.00 1.91 1.91 0.90 1.00 0.00 0.00 -
NAPS 0.26 0.24 0.22 0.20 0.2035 28.15 26.20 -95.42%
Adjusted Per Share Value based on latest NOSH - 128,450
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.92 2.19 2.05 1.39 0.98 0.34 0.00 -
EPS 0.49 0.69 0.60 0.33 0.24 0.12 0.00 -
DPS 0.12 0.23 0.23 0.11 0.11 0.00 0.00 -
NAPS 0.0311 0.0285 0.0262 0.024 0.022 0.0173 26.20 -98.89%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 - - -
Price 0.47 0.47 0.54 0.62 0.65 0.00 0.00 -
P/RPS 2.93 2.55 3.13 5.33 7.14 0.00 0.00 -
P/EPS 11.54 8.13 10.69 22.61 28.83 0.00 0.00 -
EY 8.67 12.30 9.36 4.42 3.47 0.00 0.00 -
DY 2.13 4.07 3.53 1.45 1.54 0.00 0.00 -
P/NAPS 1.81 1.96 2.45 3.10 3.19 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 23/05/07 21/02/07 - - - - -
Price 0.49 0.48 0.55 0.00 0.00 0.00 0.00 -
P/RPS 3.06 2.60 3.19 0.00 0.00 0.00 0.00 -
P/EPS 12.03 8.30 10.88 0.00 0.00 0.00 0.00 -
EY 8.31 12.04 9.19 0.00 0.00 0.00 0.00 -
DY 2.04 3.99 3.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.00 2.50 0.00 0.00 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