[MLAB] YoY Quarter Result on 30-Jun-2010 [#2]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -53.64%
YoY- -7628.57%
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 167 387 658 371 1,021 361 1,852 -33.01%
PBT -172 -14 -412 -527 7 -1,047 122 -
Tax 0 0 0 0 0 0 0 -
NP -172 -14 -412 -527 7 -1,047 122 -
-
NP to SH -172 -14 -412 -527 7 -1,047 122 -
-
Tax Rate - - - - 0.00% - 0.00% -
Total Cost 339 401 1,070 898 1,014 1,408 1,730 -23.76%
-
Net Worth 5,607 5,768 9,231 11,473 5,481 13,385 23,444 -21.19%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 5,607 5,768 9,231 11,473 5,481 13,385 23,444 -21.19%
NOSH 171,999 140,000 152,592 150,571 70,000 102,647 101,666 9.14%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -102.99% -3.62% -62.61% -142.05% 0.69% -290.03% 6.59% -
ROE -3.07% -0.24% -4.46% -4.59% 0.13% -7.82% 0.52% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.10 0.28 0.43 0.25 1.46 0.35 1.82 -38.31%
EPS -0.10 -0.01 -0.27 -0.35 0.01 -1.02 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0326 0.0412 0.0605 0.0762 0.0783 0.1304 0.2306 -27.80%
Adjusted Per Share Value based on latest NOSH - 150,571
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.06 0.13 0.23 0.13 0.35 0.12 0.64 -32.57%
EPS -0.06 0.00 -0.14 -0.18 0.00 -0.36 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0194 0.02 0.0319 0.0397 0.019 0.0463 0.0811 -21.19%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.095 0.17 0.11 0.08 0.09 0.14 0.22 -
P/RPS 97.84 61.50 25.51 32.47 6.17 39.81 12.08 41.66%
P/EPS -95.00 -1,700.00 -40.74 -22.86 900.00 -13.73 183.33 -
EY -1.05 -0.06 -2.45 -4.38 0.11 -7.29 0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 4.13 1.82 1.05 1.15 1.07 0.95 20.49%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 30/08/12 15/08/11 25/08/10 24/08/09 29/08/08 24/08/07 -
Price 0.09 0.13 0.09 0.08 0.15 0.20 0.17 -
P/RPS 92.69 47.03 20.87 32.47 10.28 56.87 9.33 46.56%
P/EPS -90.00 -1,300.00 -33.33 -22.86 1,500.00 -19.61 141.67 -
EY -1.11 -0.08 -3.00 -4.38 0.07 -5.10 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 3.16 1.49 1.05 1.92 1.53 0.74 24.50%

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