[MLAB] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,176 5,345 4,663 3,101 0 0 0 -
PBT -679 1,439 2,161 1,612 0 0 0 -
Tax 0 -22 0 0 0 0 0 -
NP -679 1,417 2,161 1,612 0 0 0 -
-
NP to SH -679 1,417 2,161 1,612 0 0 0 -
-
Tax Rate - 1.53% 0.00% 0.00% - - - -
Total Cost 1,855 3,928 2,502 1,489 0 0 0 -
-
Net Worth 21,882 18,999 13,581 4,212 0 0 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 21,882 18,999 13,581 4,212 0 0 0 -
NOSH 102,878 86,402 80,936 76,037 0 0 0 -
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -57.74% 26.51% 46.34% 51.98% 0.00% 0.00% 0.00% -
ROE -3.10% 7.46% 15.91% 38.27% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.14 6.19 5.76 4.08 0.00 0.00 0.00 -
EPS -0.66 1.64 2.67 2.12 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2127 0.2199 0.1678 0.0554 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 76,104
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.41 1.85 1.61 1.07 0.00 0.00 0.00 -
EPS -0.23 0.49 0.75 0.56 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0757 0.0657 0.047 0.0146 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 - - - - -
Price 0.26 0.28 0.31 0.00 0.00 0.00 0.00 -
P/RPS 22.75 4.53 5.38 0.00 0.00 0.00 0.00 -
P/EPS -39.39 17.07 11.61 0.00 0.00 0.00 0.00 -
EY -2.54 5.86 8.61 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.27 1.85 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 28/02/06 30/11/05 16/08/05 - - - -
Price 0.40 0.25 0.25 0.00 0.00 0.00 0.00 -
P/RPS 34.99 4.04 4.34 0.00 0.00 0.00 0.00 -
P/EPS -60.61 15.24 9.36 0.00 0.00 0.00 0.00 -
EY -1.65 6.56 10.68 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.14 1.49 0.00 0.00 0.00 0.00 -

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 & 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