[MLAB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MLAB] MLABS SYSTEMS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -1035.41%
YoY- 40.35%
Quarter Report
Latest QR
Upcoming QR
MLAB's Result
MLAB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 605 452 194 1,179 951 523 135 171.57%
PBT -549 -301 -130 -2,373 -207 -148 -190 102.73%
Tax 0 0 0 0 -2 0 0 -
NP -549 -301 -130 -2,373 -209 -148 -190 102.73%
-
NP to SH -549 -301 -130 -2,373 -209 -148 -190 102.73%
-
Tax Rate - - - - - - - -
Total Cost 1,154 753 324 3,552 1,160 671 325 132.56%
-
Net Worth 5,232 5,451 5,362 5,503 7,175 6,775 6,523 -13.66%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 5,232 5,451 5,362 5,503 7,175 6,775 6,523 -13.66%
NOSH 171,562 167,222 162,500 169,869 174,166 164,444 158,333 5.49%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -90.74% -66.59% -67.01% -201.27% -21.98% -28.30% -140.74% -
ROE -10.49% -5.52% -2.42% -43.12% -2.91% -2.18% -2.91% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.35 0.27 0.12 0.69 0.55 0.32 0.09 147.09%
EPS -0.32 -0.18 -0.08 -1.40 -0.12 -0.09 -0.12 92.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0305 0.0326 0.033 0.0324 0.0412 0.0412 0.0412 -18.15%
Adjusted Per Share Value based on latest NOSH - 169,503
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.26 0.20 0.08 0.52 0.42 0.23 0.06 165.55%
EPS -0.24 -0.13 -0.06 -1.04 -0.09 -0.06 -0.08 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0229 0.0238 0.0235 0.0241 0.0314 0.0296 0.0285 -13.55%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.11 0.095 0.105 0.10 0.13 0.17 0.17 -
P/RPS 31.19 35.15 87.95 14.41 23.81 53.45 199.38 -70.93%
P/EPS -34.38 -52.78 -131.25 -7.16 -108.33 -188.89 -141.67 -61.06%
EY -2.91 -1.89 -0.76 -13.97 -0.92 -0.53 -0.71 155.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.61 2.91 3.18 3.09 3.16 4.13 4.13 -8.57%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 26/08/13 29/05/13 28/02/13 30/11/12 30/08/12 29/05/12 -
Price 0.10 0.09 0.115 0.095 0.12 0.13 0.17 -
P/RPS 28.36 33.30 96.33 13.69 21.98 40.88 199.38 -72.71%
P/EPS -31.25 -50.00 -143.75 -6.80 -100.00 -144.44 -141.67 -63.45%
EY -3.20 -2.00 -0.70 -14.70 -1.00 -0.69 -0.71 172.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 2.76 3.48 2.93 2.91 3.16 4.13 -14.22%

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