[MICROLN] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -46.99%
YoY- -21.4%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 13,835 14,442 15,754 19,652 20,563 23,465 21,980 -26.57%
PBT 28 -1,148 272 2,984 5,370 7,549 6,632 -97.39%
Tax 354 354 354 -215 -146 -197 -189 -
NP 382 -794 626 2,769 5,224 7,352 6,443 -84.82%
-
NP to SH 382 -794 626 2,769 5,224 7,352 6,443 -84.82%
-
Tax Rate -1,264.29% - -130.15% 7.21% 2.72% 2.61% 2.85% -
Total Cost 13,453 15,236 15,128 16,883 15,339 16,113 15,537 -9.16%
-
Net Worth 27,917 29,409 30,570 31,880 33,346 30,520 28,052 -0.32%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,273 1,273 1,273 1,275 1,275 2,433 2,433 -35.09%
Div Payout % 333.45% 0.00% 203.48% 46.05% 24.41% 33.09% 37.76% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 27,917 29,409 30,570 31,880 33,346 30,520 28,052 -0.32%
NOSH 126,896 127,868 127,377 127,520 128,253 127,167 127,510 -0.32%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.76% -5.50% 3.97% 14.09% 25.40% 31.33% 29.31% -
ROE 1.37% -2.70% 2.05% 8.69% 15.67% 24.09% 22.97% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.90 11.29 12.37 15.41 16.03 18.45 17.24 -26.35%
EPS 0.30 -0.62 0.49 2.17 4.07 5.78 5.05 -84.80%
DPS 1.00 1.00 1.00 1.00 1.00 1.91 1.91 -35.06%
NAPS 0.22 0.23 0.24 0.25 0.26 0.24 0.22 0.00%
Adjusted Per Share Value based on latest NOSH - 127,520
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.29 1.35 1.47 1.83 1.92 2.19 2.05 -26.58%
EPS 0.04 -0.07 0.06 0.26 0.49 0.69 0.60 -83.58%
DPS 0.12 0.12 0.12 0.12 0.12 0.23 0.23 -35.21%
NAPS 0.026 0.0274 0.0285 0.0297 0.0311 0.0285 0.0262 -0.51%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.34 0.35 0.41 0.43 0.47 0.47 0.54 -
P/RPS 3.12 3.10 3.32 2.79 2.93 2.55 3.13 -0.21%
P/EPS 112.94 -56.37 83.43 19.80 11.54 8.13 10.69 382.17%
EY 0.89 -1.77 1.20 5.05 8.67 12.30 9.36 -79.19%
DY 2.94 2.86 2.44 2.33 2.13 4.07 3.53 -11.48%
P/NAPS 1.55 1.52 1.71 1.72 1.81 1.96 2.45 -26.32%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 15/08/08 09/05/08 20/02/08 21/11/07 27/08/07 23/05/07 21/02/07 -
Price 0.30 0.36 0.27 0.31 0.49 0.48 0.55 -
P/RPS 2.75 3.19 2.18 2.01 3.06 2.60 3.19 -9.42%
P/EPS 99.66 -57.98 54.94 14.28 12.03 8.30 10.88 338.37%
EY 1.00 -1.72 1.82 7.00 8.31 12.04 9.19 -77.23%
DY 3.33 2.78 3.70 3.23 2.04 3.99 3.47 -2.71%
P/NAPS 1.36 1.57 1.13 1.24 1.88 2.00 2.50 -33.38%

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