[MLAB] QoQ TTM Result on 31-Mar-2010 [#1]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 32.24%
YoY- 91.64%
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,015 1,786 2,424 3,074 2,870 2,281 1,740 -30.11%
PBT -2,093 -1,364 -1,070 -536 -791 -5,453 -5,358 -46.47%
Tax 0 0 0 0 0 0 0 -
NP -2,093 -1,364 -1,070 -536 -791 -5,453 -5,358 -46.47%
-
NP to SH -2,093 -1,364 -1,070 -536 -791 -5,453 -5,358 -46.47%
-
Tax Rate - - - - - - - -
Total Cost 3,108 3,150 3,494 3,610 3,661 7,734 7,098 -42.25%
-
Net Worth 10,397 11,374 11,473 7,587 7,694 7,769 5,481 53.05%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 10,397 11,374 11,473 7,587 7,694 7,769 5,481 53.05%
NOSH 152,456 153,913 150,571 103,939 100,714 100,000 70,000 67.78%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -206.21% -76.37% -44.14% -17.44% -27.56% -239.06% -307.93% -
ROE -20.13% -11.99% -9.33% -7.06% -10.28% -70.18% -97.76% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.67 1.16 1.61 2.96 2.85 2.28 2.49 -58.22%
EPS -1.37 -0.89 -0.71 -0.52 -0.79 -5.45 -7.65 -68.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0682 0.0739 0.0762 0.073 0.0764 0.0777 0.0783 -8.77%
Adjusted Per Share Value based on latest NOSH - 103,939
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.35 0.62 0.84 1.06 0.99 0.79 0.60 -30.11%
EPS -0.72 -0.47 -0.37 -0.19 -0.27 -1.89 -1.85 -46.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.036 0.0393 0.0397 0.0262 0.0266 0.0269 0.019 52.94%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.10 0.10 0.08 0.09 0.10 0.17 0.09 -
P/RPS 15.02 8.62 4.97 3.04 3.51 7.45 3.62 157.54%
P/EPS -7.28 -11.28 -11.26 -17.45 -12.73 -3.12 -1.18 235.26%
EY -13.73 -8.86 -8.88 -5.73 -7.85 -32.08 -85.05 -70.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.35 1.05 1.23 1.31 2.19 1.15 17.72%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 25/08/10 27/05/10 23/02/10 03/12/09 24/08/09 -
Price 0.09 0.10 0.08 0.08 0.12 0.10 0.15 -
P/RPS 13.52 8.62 4.97 2.70 4.21 4.38 6.03 71.05%
P/EPS -6.56 -11.28 -11.26 -15.51 -15.28 -1.83 -1.96 123.25%
EY -15.25 -8.86 -8.88 -6.45 -6.54 -54.53 -51.03 -55.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.35 1.05 1.10 1.57 1.29 1.92 -22.05%

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