[MLAB] YoY Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[MLAB] MLABS SYSTEMS BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 34.63%
YoY- 16.57%
Quarter Report
Latest QR
Upcoming QR
MLAB's Result
MLAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 30/09/17 30/09/16 30/06/14 30/06/13 30/06/12 CAGR
Revenue 13,828 5,902 2,626 1,214 1,912 904 1,046 41.04%
PBT -6,606 -4,249 -3,152 -800 -886 -602 -296 51.23%
Tax 0 0 0 0 0 0 0 -
NP -6,606 -4,249 -3,152 -800 -886 -602 -296 51.23%
-
NP to SH -5,958 -4,134 -3,190 -604 -886 -602 -296 49.17%
-
Tax Rate - - - - - - - -
Total Cost 20,434 10,151 5,778 2,014 2,798 1,506 1,342 43.72%
-
Net Worth 59,678 137,453 51,913 9,511 4,715 5,451 6,775 33.62%
Dividend
31/12/19 31/12/18 30/09/17 30/09/16 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 30/09/17 30/09/16 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 59,678 137,453 51,913 9,511 4,715 5,451 6,775 33.62%
NOSH 670,584 670,504 570,504 186,867 170,869 167,222 164,444 20.59%
Ratio Analysis
31/12/19 31/12/18 30/09/17 30/09/16 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -47.77% -71.99% -120.03% -65.90% -46.34% -66.59% -28.30% -
ROE -9.98% -3.01% -6.14% -6.35% -18.79% -11.04% -4.37% -
Per Share
31/12/19 31/12/18 30/09/17 30/09/16 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.06 0.88 0.46 0.65 1.12 0.54 0.64 16.85%
EPS -0.90 -0.61 -0.56 -0.32 -0.52 -0.36 -0.18 23.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.089 0.205 0.091 0.0509 0.0276 0.0326 0.0412 10.80%
Adjusted Per Share Value based on latest NOSH - 186,867
31/12/19 31/12/18 30/09/17 30/09/16 30/06/14 30/06/13 30/06/12 CAGR
RPS 4.78 2.04 0.91 0.42 0.66 0.31 0.36 41.12%
EPS -2.06 -1.43 -1.10 -0.21 -0.31 -0.21 -0.10 49.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2065 0.4755 0.1796 0.0329 0.0163 0.0189 0.0234 33.65%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 30/09/17 30/09/16 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/19 31/12/18 29/09/17 30/09/16 30/06/14 28/06/13 29/06/12 -
Price 0.04 0.045 0.12 0.09 0.10 0.095 0.17 -
P/RPS 1.94 5.11 26.07 13.85 8.94 17.57 26.73 -29.49%
P/EPS -4.50 -7.30 -21.46 -27.84 -19.29 -26.39 -94.44 -33.33%
EY -22.21 -13.70 -4.66 -3.59 -5.19 -3.79 -1.06 49.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.22 1.32 1.77 3.62 2.91 4.13 -25.56%
Price Multiplier on Announcement Date
31/12/19 31/12/18 30/09/17 30/09/16 30/06/14 30/06/13 30/06/12 CAGR
Date 28/02/20 27/02/19 29/11/17 29/11/16 29/08/14 26/08/13 30/08/12 -
Price 0.025 0.045 0.075 0.07 0.10 0.09 0.13 -
P/RPS 1.21 5.11 16.29 10.77 8.94 16.65 20.44 -31.37%
P/EPS -2.81 -7.30 -13.41 -21.66 -19.29 -25.00 -72.22 -35.10%
EY -35.54 -13.70 -7.46 -4.62 -5.19 -4.00 -1.38 54.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.22 0.82 1.38 3.62 2.76 3.16 -27.59%

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