[MLAB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -133.27%
YoY- 26.36%
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 4,955 4,057 3,054 1,202 9,520 6,017 2,359 63.79%
PBT -8,591 -1,570 -378 -500 1,503 802 -1,072 298.95%
Tax 10 0 0 0 0 0 0 -
NP -8,581 -1,570 -378 -500 1,503 802 -1,072 298.64%
-
NP to SH -8,581 -1,570 -378 -500 1,503 802 -1,072 298.64%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 13,536 5,627 3,432 1,702 8,017 5,215 3,431 149.05%
-
Net Worth 15,544 22,620 23,558 23,895 23,955 23,065 21,317 -18.93%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 15,544 22,620 23,558 23,895 23,955 23,065 21,317 -18.93%
NOSH 103,013 103,289 102,162 104,166 102,244 101,518 102,095 0.59%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -173.18% -38.70% -12.38% -41.60% 15.79% 13.33% -45.44% -
ROE -55.20% -6.94% -1.60% -2.09% 6.27% 3.48% -5.03% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 4.81 3.93 2.99 1.15 9.31 5.93 2.31 62.84%
EPS -8.33 -1.52 -0.37 -0.48 1.47 0.79 -1.05 296.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1509 0.219 0.2306 0.2294 0.2343 0.2272 0.2088 -19.41%
Adjusted Per Share Value based on latest NOSH - 104,166
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.71 1.40 1.06 0.42 3.29 2.08 0.82 63.00%
EPS -2.97 -0.54 -0.13 -0.17 0.52 0.28 -0.37 299.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0538 0.0783 0.0815 0.0827 0.0829 0.0798 0.0737 -18.88%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.14 0.19 0.22 0.29 0.30 0.24 0.34 -
P/RPS 2.91 4.84 7.36 25.13 3.22 4.05 14.71 -65.94%
P/EPS -1.68 -12.50 -59.46 -60.42 20.41 30.38 -32.38 -86.01%
EY -59.50 -8.00 -1.68 -1.66 4.90 3.29 -3.09 614.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.87 0.95 1.26 1.28 1.06 1.63 -31.13%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 21/11/07 24/08/07 25/05/07 28/02/07 23/11/06 30/08/06 -
Price 0.20 0.17 0.17 0.24 0.31 0.38 0.22 -
P/RPS 4.16 4.33 5.69 20.80 3.33 6.41 9.52 -42.32%
P/EPS -2.40 -11.18 -45.95 -50.00 21.09 48.10 -20.95 -76.31%
EY -41.65 -8.94 -2.18 -2.00 4.74 2.08 -4.77 322.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.78 0.74 1.05 1.32 1.67 1.05 17.01%

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