[MLAB] YoY Quarter Result on 30-Sep-2009 [#3]

Announcement Date
03-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -957.14%
YoY- -271.43%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 428 349 191 829 288 1,003 3,658 -30.04%
PBT -58 -382 -354 -60 35 -1,191 1,874 -
Tax -2 0 0 0 0 0 0 -
NP -60 -382 -354 -60 35 -1,191 1,874 -
-
NP to SH -60 -382 -354 -60 35 -1,191 1,874 -
-
Tax Rate - - - - 0.00% - 0.00% -
Total Cost 488 731 545 889 253 2,194 1,784 -19.41%
-
Net Worth 6,180 8,862 11,374 7,769 15,248 22,485 23,266 -19.80%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 6,180 8,862 11,374 7,769 15,248 22,485 23,266 -19.80%
NOSH 150,000 152,800 153,913 100,000 116,666 102,672 102,404 6.56%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -14.02% -109.46% -185.34% -7.24% 12.15% -118.74% 51.23% -
ROE -0.97% -4.31% -3.11% -0.77% 0.23% -5.30% 8.05% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.29 0.23 0.12 0.83 0.25 0.98 3.57 -34.16%
EPS -0.04 -0.25 -0.23 -0.06 0.03 -1.16 1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0412 0.058 0.0739 0.0777 0.1307 0.219 0.2272 -24.74%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.15 0.12 0.07 0.29 0.10 0.35 1.27 -29.93%
EPS -0.02 -0.13 -0.12 -0.02 0.01 -0.41 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0214 0.0307 0.0393 0.0269 0.0527 0.0778 0.0805 -19.79%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.13 0.09 0.10 0.17 0.15 0.19 0.24 -
P/RPS 45.56 39.40 80.58 20.51 60.76 19.45 6.72 37.53%
P/EPS -325.00 -36.00 -43.48 -283.33 500.00 -16.38 13.11 -
EY -0.31 -2.78 -2.30 -0.35 0.20 -6.11 7.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 1.55 1.35 2.19 1.15 0.87 1.06 19.94%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 29/11/11 24/11/10 03/12/09 21/11/08 21/11/07 23/11/06 -
Price 0.12 0.10 0.10 0.10 0.12 0.17 0.38 -
P/RPS 42.06 43.78 80.58 12.06 48.61 17.40 10.64 25.71%
P/EPS -300.00 -40.00 -43.48 -166.67 400.00 -14.66 20.77 -
EY -0.33 -2.50 -2.30 -0.60 0.25 -6.82 4.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 1.72 1.35 1.29 0.92 0.78 1.67 9.68%

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