[MLAB] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 34.44%
YoY- -32.48%
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,348 1,246 2,693 1,529 5,409 8,022 6,217 -22.48%
PBT -2,105 -1,633 -868 -2,773 -2,093 1,069 2,881 -
Tax 0 0 0 0 0 0 0 -
NP -2,105 -1,633 -868 -2,773 -2,093 1,069 2,881 -
-
NP to SH -2,105 -1,633 -868 -2,773 -2,093 1,069 2,881 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 3,453 2,879 3,561 4,302 7,502 6,953 3,336 0.57%
-
Net Worth 8,978 11,176 8,028 13,458 22,620 23,065 13,581 -6.66%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 8,978 11,176 8,028 13,458 22,620 23,065 13,581 -6.66%
NOSH 154,803 151,234 103,333 102,970 103,289 101,518 80,936 11.40%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -156.18% -131.02% -32.23% -181.34% -38.70% 13.33% 46.34% -
ROE -23.45% -14.61% -10.81% -20.61% -9.25% 4.64% 21.22% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 0.87 0.82 2.61 1.49 5.24 7.90 7.68 -30.42%
EPS -1.36 -1.08 -0.84 -2.69 -2.03 1.05 3.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.058 0.0739 0.0777 0.1307 0.219 0.2272 0.1678 -16.21%
Adjusted Per Share Value based on latest NOSH - 116,666
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 0.47 0.43 0.93 0.53 1.87 2.78 2.15 -22.37%
EPS -0.73 -0.57 -0.30 -0.96 -0.72 0.37 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0311 0.0387 0.0278 0.0466 0.0783 0.0798 0.047 -6.64%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.09 0.10 0.17 0.15 0.19 0.24 0.31 -
P/RPS 10.34 12.13 6.52 10.10 3.63 3.04 4.04 16.94%
P/EPS -6.62 -9.26 -20.24 -5.57 -9.38 22.78 8.71 -
EY -15.11 -10.80 -4.94 -17.96 -10.67 4.39 11.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.35 2.19 1.15 0.87 1.06 1.85 -2.90%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 24/11/10 03/12/09 21/11/08 21/11/07 23/11/06 30/11/05 -
Price 0.10 0.10 0.10 0.12 0.17 0.38 0.25 -
P/RPS 11.48 12.13 3.84 8.08 3.25 4.81 3.25 23.39%
P/EPS -7.35 -9.26 -11.90 -4.46 -8.39 36.08 7.02 -
EY -13.60 -10.80 -8.40 -22.44 -11.92 2.77 14.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.35 1.29 0.92 0.78 1.67 1.49 2.42%

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