Highlights

[MLAB] QoQ Quarter Result on 2010-09-30 [#3]

Stock [MLAB]: MLABS SYSTEMS BHD
Announcement Date 24-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     32.83%    YoY -     -490.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 658 4 79 191 371 374 850 -15.73%
  QoQ % 16,350.00% -94.94% -58.64% -48.52% -0.80% -56.00% -
  Horiz. % 77.41% 0.47% 9.29% 22.47% 43.65% 44.00% 100.00%
PBT -412 -789 -869 -354 -527 -343 -140 105.76%
  QoQ % 47.78% 9.21% -145.48% 32.83% -53.64% -145.00% -
  Horiz. % 294.29% 563.57% 620.71% 252.86% 376.43% 245.00% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP -412 -789 -869 -354 -527 -343 -140 105.76%
  QoQ % 47.78% 9.21% -145.48% 32.83% -53.64% -145.00% -
  Horiz. % 294.29% 563.57% 620.71% 252.86% 376.43% 245.00% 100.00%
NP to SH -412 -789 -869 -354 -527 -343 -140 105.76%
  QoQ % 47.78% 9.21% -145.48% 32.83% -53.64% -145.00% -
  Horiz. % 294.29% 563.57% 620.71% 252.86% 376.43% 245.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 1,070 793 948 545 898 717 990 5.33%
  QoQ % 34.93% -16.35% 73.94% -39.31% 25.24% -27.58% -
  Horiz. % 108.08% 80.10% 95.76% 55.05% 90.71% 72.42% 100.00%
Net Worth 9,231 9,761 10,397 11,374 11,473 7,587 7,694 12.95%
  QoQ % -5.43% -6.11% -8.59% -0.87% 51.21% -1.39% -
  Horiz. % 119.98% 126.87% 135.13% 147.82% 149.11% 98.61% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 9,231 9,761 10,397 11,374 11,473 7,587 7,694 12.95%
  QoQ % -5.43% -6.11% -8.59% -0.87% 51.21% -1.39% -
  Horiz. % 119.98% 126.87% 135.13% 147.82% 149.11% 98.61% 100.00%
NOSH 152,592 154,705 152,456 153,913 150,571 103,939 100,714 32.02%
  QoQ % -1.37% 1.48% -0.95% 2.22% 44.86% 3.20% -
  Horiz. % 151.51% 153.61% 151.37% 152.82% 149.50% 103.20% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -62.61 % -19,725.00 % -1,100.00 % -185.34 % -142.05 % -91.71 % -16.47 % 144.17%
  QoQ % 99.68% -1,693.18% -493.50% -30.48% -54.89% -456.83% -
  Horiz. % 380.15% 119,763.21% 6,678.81% 1,125.32% 862.48% 556.83% 100.00%
ROE -4.46 % -8.08 % -8.36 % -3.11 % -4.59 % -4.52 % -1.82 % 82.06%
  QoQ % 44.80% 3.35% -168.81% 32.24% -1.55% -148.35% -
  Horiz. % 245.05% 443.96% 459.34% 170.88% 252.20% 248.35% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.43 0.00 0.05 0.12 0.25 0.36 0.84 -36.09%
  QoQ % 0.00% 0.00% -58.33% -52.00% -30.56% -57.14% -
  Horiz. % 51.19% 0.00% 5.95% 14.29% 29.76% 42.86% 100.00%
EPS -0.27 -0.51 -0.57 -0.23 -0.35 -0.33 -0.14 55.12%
  QoQ % 47.06% 10.53% -147.83% 34.29% -6.06% -135.71% -
  Horiz. % 192.86% 364.29% 407.14% 164.29% 250.00% 235.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0605 0.0631 0.0682 0.0739 0.0762 0.0730 0.0764 -14.44%
  QoQ % -4.12% -7.48% -7.71% -3.02% 4.38% -4.45% -
  Horiz. % 79.19% 82.59% 89.27% 96.73% 99.74% 95.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 770,584
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.09 0.00 0.01 0.02 0.05 0.05 0.11 -12.55%
  QoQ % 0.00% 0.00% -50.00% -60.00% 0.00% -54.55% -
  Horiz. % 81.82% 0.00% 9.09% 18.18% 45.45% 45.45% 100.00%
EPS -0.05 -0.10 -0.11 -0.05 -0.07 -0.04 -0.02 84.51%
  QoQ % 50.00% 9.09% -120.00% 28.57% -75.00% -100.00% -
  Horiz. % 250.00% 500.00% 550.00% 250.00% 350.00% 200.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0120 0.0127 0.0135 0.0148 0.0149 0.0098 0.0100 12.96%
  QoQ % -5.51% -5.93% -8.78% -0.67% 52.04% -2.00% -
  Horiz. % 120.00% 127.00% 135.00% 148.00% 149.00% 98.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.1100 0.0900 0.1000 0.1000 0.0800 0.0900 0.1000 -
P/RPS 25.51 3,480.88 192.98 80.58 32.47 25.01 11.85 66.96%
  QoQ % -99.27% 1,703.75% 139.49% 148.17% 29.83% 111.05% -
  Horiz. % 215.27% 29,374.51% 1,628.52% 680.00% 274.01% 211.05% 100.00%
P/EPS -40.74 -17.65 -17.54 -43.48 -22.86 -27.27 -71.94 -31.62%
  QoQ % -130.82% -0.63% 59.66% -90.20% 16.17% 62.09% -
  Horiz. % 56.63% 24.53% 24.38% 60.44% 31.78% 37.91% 100.00%
EY -2.45 -5.67 -5.70 -2.30 -4.38 -3.67 -1.39 46.07%
  QoQ % 56.79% 0.53% -147.83% 47.49% -19.35% -164.03% -
  Horiz. % 176.26% 407.91% 410.07% 165.47% 315.11% 264.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.82 1.43 1.47 1.35 1.05 1.23 1.31 24.58%
  QoQ % 27.27% -2.72% 8.89% 28.57% -14.63% -6.11% -
  Horiz. % 138.93% 109.16% 112.21% 103.05% 80.15% 93.89% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 27/05/11 28/02/11 24/11/10 25/08/10 27/05/10 23/02/10 -
Price 0.0900 0.1000 0.0900 0.1000 0.0800 0.0800 0.1200 -
P/RPS 20.87 3,867.65 173.68 80.58 32.47 22.23 14.22 29.24%
  QoQ % -99.46% 2,126.88% 115.54% 148.17% 46.06% 56.33% -
  Horiz. % 146.77% 27,198.66% 1,221.38% 566.67% 228.34% 156.33% 100.00%
P/EPS -33.33 -19.61 -15.79 -43.48 -22.86 -24.24 -86.33 -47.07%
  QoQ % -69.96% -24.19% 63.68% -90.20% 5.69% 71.92% -
  Horiz. % 38.61% 22.72% 18.29% 50.36% 26.48% 28.08% 100.00%
EY -3.00 -5.10 -6.33 -2.30 -4.38 -4.13 -1.16 88.74%
  QoQ % 41.18% 19.43% -175.22% 47.49% -6.05% -256.03% -
  Horiz. % 258.62% 439.66% 545.69% 198.28% 377.59% 356.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.49 1.58 1.32 1.35 1.05 1.10 1.57 -3.44%
  QoQ % -5.70% 19.70% -2.22% 28.57% -4.55% -29.94% -
  Horiz. % 94.90% 100.64% 84.08% 85.99% 66.88% 70.06% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
2. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
3. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
4. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers