[MLAB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.87%
YoY- 88.51%
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,246 1,490 1,496 2,870 2,693 2,382 680 49.68%
PBT -1,633 -1,740 -1,372 -791 -868 -1,182 -2,392 -22.44%
Tax 0 0 0 0 0 0 0 -
NP -1,633 -1,740 -1,372 -791 -868 -1,182 -2,392 -22.44%
-
NP to SH -1,633 -1,740 -1,372 -791 -868 -1,182 -2,392 -22.44%
-
Tax Rate - - - - - - - -
Total Cost 2,879 3,230 2,868 3,661 3,561 3,564 3,072 -4.22%
-
Net Worth 11,176 11,430 7,587 7,848 8,028 8,118 8,062 24.30%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 11,176 11,430 7,587 7,848 8,028 8,118 8,062 24.30%
NOSH 151,234 150,000 103,939 102,727 103,333 103,684 103,103 29.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -131.02% -116.78% -91.71% -27.56% -32.23% -49.62% -351.76% -
ROE -14.61% -15.22% -18.08% -10.08% -10.81% -14.56% -29.67% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.82 0.99 1.44 2.79 2.61 2.30 0.66 15.55%
EPS -1.08 -1.16 -1.32 -0.77 -0.84 -1.14 -2.32 -39.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0739 0.0762 0.073 0.0764 0.0777 0.0783 0.0782 -3.69%
Adjusted Per Share Value based on latest NOSH - 100,714
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.43 0.52 0.52 0.99 0.93 0.82 0.24 47.46%
EPS -0.57 -0.60 -0.47 -0.27 -0.30 -0.41 -0.83 -22.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0395 0.0262 0.0272 0.0278 0.0281 0.0279 24.35%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.10 0.08 0.09 0.10 0.17 0.09 0.08 -
P/RPS 12.13 8.05 6.25 3.58 6.52 3.92 12.13 0.00%
P/EPS -9.26 -6.90 -6.82 -12.99 -20.24 -7.89 -3.45 93.01%
EY -10.80 -14.50 -14.67 -7.70 -4.94 -12.67 -29.00 -48.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.05 1.23 1.31 2.19 1.15 1.02 20.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 27/05/10 23/02/10 03/12/09 24/08/09 28/05/09 -
Price 0.10 0.08 0.08 0.12 0.10 0.15 0.05 -
P/RPS 12.13 8.05 5.56 4.30 3.84 6.53 7.58 36.77%
P/EPS -9.26 -6.90 -6.06 -15.58 -11.90 -13.16 -2.16 163.66%
EY -10.80 -14.50 -16.50 -6.42 -8.40 -7.60 -46.40 -62.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.05 1.10 1.57 1.29 1.92 0.64 64.40%

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