[MLAB] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[MLAB] MLABS SYSTEMS BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -106.59%
YoY- -44.1%
Quarter Report
Latest QR
Upcoming QR
MLAB's Result
MLAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 CAGR
Revenue 22,028 24,332 10,950 13,828 5,902 2,626 1,214 58.94%
PBT -2,548 -6,002 -14,506 -6,606 -4,249 -3,152 -800 20.34%
Tax 0 0 0 0 0 0 0 -
NP -2,548 -6,002 -14,506 -6,606 -4,249 -3,152 -800 20.34%
-
NP to SH -1,244 -5,764 -14,436 -5,958 -4,134 -3,190 -604 12.24%
-
Tax Rate - - - - - - - -
Total Cost 24,576 30,334 25,456 20,434 10,151 5,778 2,014 49.17%
-
Net Worth 136,244 122,228 27,015 59,678 137,453 51,913 9,511 53.04%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 CAGR
Net Worth 136,244 122,228 27,015 59,678 137,453 51,913 9,511 53.04%
NOSH 1,449,409 1,449,409 906,977 670,584 670,504 570,504 186,867 38.75%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 CAGR
NP Margin -11.57% -24.67% -132.47% -47.77% -71.99% -120.03% -65.90% -
ROE -0.91% -4.72% -53.44% -9.98% -3.01% -6.14% -6.35% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 CAGR
RPS 1.52 1.95 5.51 2.06 0.88 0.46 0.65 14.54%
EPS -0.08 -0.46 -7.26 -0.90 -0.61 -0.56 -0.32 -19.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.094 0.098 0.136 0.089 0.205 0.091 0.0509 10.30%
Adjusted Per Share Value based on latest NOSH - 670,584
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 CAGR
RPS 7.62 8.42 3.79 4.78 2.04 0.91 0.42 58.94%
EPS -0.43 -1.99 -4.99 -2.06 -1.43 -1.10 -0.21 12.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4713 0.4228 0.0935 0.2065 0.4755 0.1796 0.0329 53.05%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/09/17 30/09/16 -
Price 0.02 0.03 0.08 0.04 0.045 0.12 0.09 -
P/RPS 1.32 1.54 1.45 1.94 5.11 26.07 13.85 -31.32%
P/EPS -23.30 -6.49 -1.10 -4.50 -7.30 -21.46 -27.84 -2.80%
EY -4.29 -15.40 -90.84 -22.21 -13.70 -4.66 -3.59 2.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.31 0.59 0.45 0.22 1.32 1.77 -28.87%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 CAGR
Date 28/02/23 28/02/22 31/03/21 28/02/20 27/02/19 29/11/17 29/11/16 -
Price 0.02 0.035 0.055 0.025 0.045 0.075 0.07 -
P/RPS 1.32 1.79 1.00 1.21 5.11 16.29 10.77 -28.50%
P/EPS -23.30 -7.57 -0.76 -2.81 -7.30 -13.41 -21.66 1.17%
EY -4.29 -13.20 -132.13 -35.54 -13.70 -7.46 -4.62 -1.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.36 0.40 0.28 0.22 0.82 1.38 -25.99%

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