[MLAB] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MLAB] MLABS SYSTEMS BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -347.47%
YoY- -47.18%
Quarter Report
Latest QR
Upcoming QR
MLAB's Result
MLAB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,988 1,988 1,454 956 440 1,139 605 121.18%
PBT -1,188 -1,189 -598 -443 -99 -650 -549 67.37%
Tax -7 -6 0 0 0 0 0 -
NP -1,195 -1,195 -598 -443 -99 -650 -549 68.03%
-
NP to SH -1,187 -1,187 -620 -443 -99 -650 -549 67.28%
-
Tax Rate - - - - - - - -
Total Cost 3,183 3,183 2,052 1,399 539 1,789 1,154 96.79%
-
Net Worth 8,343 5,679 4,529 4,715 4,834 5,131 5,232 36.52%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 8,343 5,679 4,529 4,715 4,834 5,131 5,232 36.52%
NOSH 270,000 184,406 172,222 170,869 165,000 171,621 171,562 35.33%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -60.11% -60.11% -41.13% -46.34% -22.50% -57.07% -90.74% -
ROE -14.23% -20.90% -13.69% -9.39% -2.05% -12.67% -10.49% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.74 1.08 0.84 0.56 0.27 0.66 0.35 64.80%
EPS -0.64 -0.64 -0.36 -0.26 -0.06 -0.38 -0.32 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0309 0.0308 0.0263 0.0276 0.0293 0.0299 0.0305 0.87%
Adjusted Per Share Value based on latest NOSH - 173,529
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.87 0.87 0.64 0.42 0.19 0.50 0.26 123.88%
EPS -0.52 -0.52 -0.27 -0.19 -0.04 -0.28 -0.24 67.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.0248 0.0198 0.0206 0.0211 0.0224 0.0229 36.48%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.105 0.10 0.105 0.10 0.115 0.10 0.11 -
P/RPS 14.26 9.28 12.44 17.87 43.13 15.07 31.19 -40.68%
P/EPS -23.88 -15.54 -29.17 -38.57 -191.67 -26.40 -34.38 -21.58%
EY -4.19 -6.44 -3.43 -2.59 -0.52 -3.79 -2.91 27.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 3.25 3.99 3.62 3.92 3.34 3.61 -3.92%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 24/11/14 29/08/14 29/05/14 28/02/14 29/11/13 -
Price 0.10 0.11 0.105 0.10 0.095 0.11 0.10 -
P/RPS 13.58 10.20 12.44 17.87 35.63 16.57 28.36 -38.82%
P/EPS -22.75 -17.09 -29.17 -38.57 -158.33 -29.04 -31.25 -19.08%
EY -4.40 -5.85 -3.43 -2.59 -0.63 -3.44 -3.20 23.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 3.57 3.99 3.62 3.24 3.68 3.28 -0.81%

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