[MLAB] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MLAB] MLABS SYSTEMS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 22.11%
YoY- 87.65%
Quarter Report
Latest QR
Upcoming QR
MLAB's Result
MLAB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 194 1,179 951 523 135 1,189 1,011 -66.69%
PBT -130 -2,373 -207 -148 -190 -3,978 -1,579 -81.04%
Tax 0 0 -2 0 0 0 0 -
NP -130 -2,373 -209 -148 -190 -3,978 -1,579 -81.04%
-
NP to SH -130 -2,373 -209 -148 -190 -3,978 -1,579 -81.04%
-
Tax Rate - - - - - - - -
Total Cost 324 3,552 1,160 671 325 5,167 2,590 -74.95%
-
Net Worth 5,362 5,503 7,175 6,775 6,523 6,560 8,978 -29.05%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 5,362 5,503 7,175 6,775 6,523 6,560 8,978 -29.05%
NOSH 162,500 169,869 174,166 164,444 158,333 154,352 154,803 3.28%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -67.01% -201.27% -21.98% -28.30% -140.74% -334.57% -156.18% -
ROE -2.42% -43.12% -2.91% -2.18% -2.91% -60.64% -17.59% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.12 0.69 0.55 0.32 0.09 0.77 0.65 -67.54%
EPS -0.08 -1.40 -0.12 -0.09 -0.12 -2.57 -1.02 -81.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.0324 0.0412 0.0412 0.0412 0.0425 0.058 -31.31%
Adjusted Per Share Value based on latest NOSH - 140,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.08 0.52 0.42 0.23 0.06 0.52 0.44 -67.87%
EPS -0.06 -1.04 -0.09 -0.06 -0.08 -1.74 -0.69 -80.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.0241 0.0314 0.0296 0.0285 0.0287 0.0393 -29.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.105 0.10 0.13 0.17 0.17 0.12 0.09 -
P/RPS 87.95 14.41 23.81 53.45 199.38 15.58 13.78 243.69%
P/EPS -131.25 -7.16 -108.33 -188.89 -141.67 -4.66 -8.82 504.00%
EY -0.76 -13.97 -0.92 -0.53 -0.71 -21.48 -11.33 -83.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 3.09 3.16 4.13 4.13 2.82 1.55 61.38%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 30/11/12 30/08/12 29/05/12 29/02/12 29/11/11 -
Price 0.115 0.095 0.12 0.13 0.17 0.17 0.10 -
P/RPS 96.33 13.69 21.98 40.88 199.38 22.07 15.31 240.43%
P/EPS -143.75 -6.80 -100.00 -144.44 -141.67 -6.60 -9.80 498.24%
EY -0.70 -14.70 -1.00 -0.69 -0.71 -15.16 -10.20 -83.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.48 2.93 2.91 3.16 4.13 4.00 1.72 59.89%

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