[MLAB] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[MLAB] MLABS SYSTEMS BHD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 28.98%
YoY- -142.3%
Quarter Report
Latest QR
Upcoming QR
MLAB's Result
MLAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 11,132 83,982 42,669 10,950 11,944 8,318 9,994 7.44%
PBT -8,456 -15,474 -17,896 -14,506 -19,924 -28,530 -5,952 26.35%
Tax -32 -526 0 0 0 0 0 -
NP -8,488 -16,000 -17,896 -14,506 -19,924 -28,530 -5,952 26.66%
-
NP to SH -7,492 -14,586 -17,248 -14,436 -20,328 -28,276 -5,676 20.30%
-
Tax Rate - - - - - - - -
Total Cost 19,620 99,982 60,565 25,456 31,868 36,848 15,946 14.80%
-
Net Worth 123,475 137,446 52,403 27,015 54,909 47,001 55,703 69.92%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 123,475 137,446 52,403 27,015 54,909 47,001 55,703 69.92%
NOSH 1,449,409 1,207,841 1,203,026 906,977 1,258,539 926,174 770,584 52.31%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -76.25% -19.05% -41.94% -132.47% -166.81% -342.99% -59.55% -
ROE -6.07% -10.61% -32.91% -53.44% -37.02% -60.16% -10.19% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.89 6.97 9.36 5.51 0.98 1.13 1.45 -27.75%
EPS -0.60 -2.25 -3.79 -7.26 -1.68 -3.85 -0.83 -19.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.099 0.114 0.115 0.136 0.045 0.064 0.081 14.30%
Adjusted Per Share Value based on latest NOSH - 906,977
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.87 36.73 18.66 4.79 5.22 3.64 4.37 7.48%
EPS -3.28 -6.38 -7.54 -6.31 -8.89 -12.37 -2.48 20.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5401 0.6012 0.2292 0.1182 0.2402 0.2056 0.2436 69.94%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.045 0.04 0.055 0.08 0.03 0.035 0.02 -
P/RPS 5.04 0.57 0.59 1.45 3.06 3.09 1.38 136.96%
P/EPS -7.49 -3.31 -1.45 -1.10 -1.80 -0.91 -2.42 112.23%
EY -13.35 -30.24 -68.82 -90.84 -55.53 -110.01 -41.27 -52.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.48 0.59 0.67 0.55 0.25 47.91%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/09/21 31/05/21 31/03/21 30/11/20 28/08/20 29/05/20 -
Price 0.035 0.045 0.04 0.055 0.125 0.055 0.035 -
P/RPS 3.92 0.65 0.43 1.00 12.77 4.86 2.41 38.26%
P/EPS -5.83 -3.72 -1.06 -0.76 -7.50 -1.43 -4.24 23.62%
EY -17.16 -26.88 -94.63 -132.13 -13.33 -70.00 -23.58 -19.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.35 0.40 2.78 0.86 0.43 -12.81%

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