[MLAB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -446.56%
YoY- -670.92%
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,147 858 498 4,955 4,057 3,054 1,202 -3.06%
PBT -2,080 -2,115 -1,067 -8,591 -1,570 -378 -500 157.98%
Tax 0 0 0 10 0 0 0 -
NP -2,080 -2,115 -1,067 -8,581 -1,570 -378 -500 157.98%
-
NP to SH -2,080 -2,115 -1,067 -8,581 -1,570 -378 -500 157.98%
-
Tax Rate - - - - - - - -
Total Cost 3,227 2,973 1,565 13,536 5,627 3,432 1,702 53.01%
-
Net Worth 13,458 13,453 14,414 15,544 22,620 23,558 23,895 -31.72%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 13,458 13,453 14,414 15,544 22,620 23,558 23,895 -31.72%
NOSH 102,970 103,170 102,596 103,013 103,289 102,162 104,166 -0.76%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -181.34% -246.50% -214.26% -173.18% -38.70% -12.38% -41.60% -
ROE -15.46% -15.72% -7.40% -55.20% -6.94% -1.60% -2.09% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.11 0.83 0.49 4.81 3.93 2.99 1.15 -2.32%
EPS -2.02 -2.05 -1.04 -8.33 -1.52 -0.37 -0.48 159.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1307 0.1304 0.1405 0.1509 0.219 0.2306 0.2294 -31.20%
Adjusted Per Share Value based on latest NOSH - 102,951
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.40 0.30 0.17 1.71 1.40 1.06 0.42 -3.19%
EPS -0.72 -0.73 -0.37 -2.97 -0.54 -0.13 -0.17 161.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0466 0.0465 0.0499 0.0538 0.0783 0.0815 0.0827 -31.70%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.15 0.14 0.10 0.14 0.19 0.22 0.29 -
P/RPS 13.47 16.83 20.60 2.91 4.84 7.36 25.13 -33.93%
P/EPS -7.43 -6.83 -9.62 -1.68 -12.50 -59.46 -60.42 -75.17%
EY -13.47 -14.64 -10.40 -59.50 -8.00 -1.68 -1.66 302.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.07 0.71 0.93 0.87 0.95 1.26 -5.89%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 29/08/08 30/05/08 28/02/08 21/11/07 24/08/07 25/05/07 -
Price 0.12 0.20 0.16 0.20 0.17 0.17 0.24 -
P/RPS 10.77 24.05 32.96 4.16 4.33 5.69 20.80 -35.44%
P/EPS -5.94 -9.76 -15.38 -2.40 -11.18 -45.95 -50.00 -75.73%
EY -16.83 -10.25 -6.50 -41.65 -8.94 -2.18 -2.00 312.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.53 1.14 1.33 0.78 0.74 1.05 -8.41%

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