[MLAB] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[MLAB] MLABS SYSTEMS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 23.14%
YoY- 92.22%
Quarter Report
Latest QR
Upcoming QR
MLAB's Result
MLAB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 497 516 440 534 153 167 194 87.12%
PBT -203 -295 -99 -186 -242 -172 -130 34.56%
Tax 0 0 0 0 0 0 0 -
NP -203 -295 -99 -186 -242 -172 -130 34.56%
-
NP to SH -225 -295 -99 -186 -242 -172 -130 44.10%
-
Tax Rate - - - - - - - -
Total Cost 700 811 539 720 395 339 324 67.04%
-
Net Worth 4,551 4,789 4,834 5,072 5,272 5,607 5,362 -10.34%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 4,551 4,789 4,834 5,072 5,272 5,607 5,362 -10.34%
NOSH 173,076 173,529 165,000 169,090 172,857 171,999 162,500 4.28%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -40.85% -57.17% -22.50% -34.83% -158.17% -102.99% -67.01% -
ROE -4.94% -6.16% -2.05% -3.67% -4.59% -3.07% -2.42% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.29 0.30 0.27 0.32 0.09 0.10 0.12 79.98%
EPS -0.13 -0.17 -0.06 -0.11 -0.14 -0.10 -0.08 38.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0263 0.0276 0.0293 0.03 0.0305 0.0326 0.033 -14.02%
Adjusted Per Share Value based on latest NOSH - 169,090
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.17 0.18 0.15 0.18 0.05 0.06 0.07 80.57%
EPS -0.08 -0.10 -0.03 -0.06 -0.08 -0.06 -0.04 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0157 0.0166 0.0167 0.0175 0.0182 0.0194 0.0186 -10.67%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.105 0.10 0.115 0.10 0.11 0.095 0.105 -
P/RPS 36.57 33.63 43.13 31.66 124.28 97.84 87.95 -44.26%
P/EPS -80.77 -58.82 -191.67 -90.91 -78.57 -95.00 -131.25 -27.62%
EY -1.24 -1.70 -0.52 -1.10 -1.27 -1.05 -0.76 38.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.99 3.62 3.92 3.33 3.61 2.91 3.18 16.31%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 29/08/14 29/05/14 28/02/14 29/11/13 26/08/13 29/05/13 -
Price 0.105 0.10 0.095 0.11 0.10 0.09 0.115 -
P/RPS 36.57 33.63 35.63 34.83 112.98 92.69 96.33 -47.53%
P/EPS -80.77 -58.82 -158.33 -100.00 -71.43 -90.00 -143.75 -31.88%
EY -1.24 -1.70 -0.63 -1.00 -1.40 -1.11 -0.70 46.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.99 3.62 3.24 3.67 3.28 2.76 3.48 9.53%

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