[MLAB] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 149.88%
YoY- -62.89%
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 6,108 4,808 9,520 8,022 4,718 4,704 5,345 9.33%
PBT -756 -2,000 1,503 1,069 -2,144 -2,716 1,439 -
Tax 0 0 0 0 0 0 -22 -
NP -756 -2,000 1,503 1,069 -2,144 -2,716 1,417 -
-
NP to SH -756 -2,000 1,503 1,069 -2,144 -2,716 1,417 -
-
Tax Rate - - 0.00% 0.00% - - 1.53% -
Total Cost 6,864 6,808 8,017 6,953 6,862 7,420 3,928 45.22%
-
Net Worth 23,558 23,895 23,955 23,065 21,317 21,882 18,999 15.46%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 23,558 23,895 23,955 23,065 21,317 21,882 18,999 15.46%
NOSH 102,162 104,166 102,244 101,518 102,095 102,878 86,402 11.85%
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 -12.38% -41.60% 15.79% 13.33% -45.44% -57.74% 26.51% -
ROE -3.21% -8.37% 6.27% 4.64% -10.06% -12.41% 7.46% -
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 5.98 4.62 9.31 7.90 4.62 4.57 6.19 -2.28%
EPS -0.74 -1.92 1.47 1.05 -2.10 -2.64 1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2306 0.2294 0.2343 0.2272 0.2088 0.2127 0.2199 3.22%
Adjusted Per Share Value based on latest NOSH - 102,404
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.11 1.66 3.29 2.78 1.63 1.63 1.85 9.18%
EPS -0.26 -0.69 0.52 0.37 -0.74 -0.94 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0815 0.0827 0.0829 0.0798 0.0737 0.0757 0.0657 15.49%
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 31/03/06 30/12/05 -
Price 0.22 0.29 0.30 0.24 0.34 0.26 0.28 -
P/RPS 3.68 6.28 3.22 3.04 7.36 5.69 4.53 -12.97%
P/EPS -29.73 -15.10 20.41 22.78 -16.19 -9.85 17.07 -
EY -3.36 -6.62 4.90 4.39 -6.18 -10.15 5.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.26 1.28 1.06 1.63 1.22 1.27 -17.64%
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 24/08/07 25/05/07 28/02/07 23/11/06 30/08/06 26/05/06 28/02/06 -
Price 0.17 0.24 0.31 0.38 0.22 0.40 0.25 -
P/RPS 2.84 5.20 3.33 4.81 4.76 8.75 4.04 -20.99%
P/EPS -22.97 -12.50 21.09 36.08 -10.48 -15.15 15.24 -
EY -4.35 -8.00 4.74 2.77 -9.55 -6.60 6.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.05 1.32 1.67 1.05 1.88 1.14 -25.08%

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