[MLAB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MLAB] MLABS SYSTEMS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 94.52%
YoY- 31.58%
Quarter Report
Latest QR
Upcoming QR
MLAB's Result
MLAB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,139 605 452 194 1,179 951 523 67.77%
PBT -650 -549 -301 -130 -2,373 -207 -148 167.46%
Tax 0 0 0 0 0 -2 0 -
NP -650 -549 -301 -130 -2,373 -209 -148 167.46%
-
NP to SH -650 -549 -301 -130 -2,373 -209 -148 167.46%
-
Tax Rate - - - - - - - -
Total Cost 1,789 1,154 753 324 3,552 1,160 671 91.93%
-
Net Worth 5,131 5,232 5,451 5,362 5,503 7,175 6,775 -16.87%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 5,131 5,232 5,451 5,362 5,503 7,175 6,775 -16.87%
NOSH 171,621 171,562 167,222 162,500 169,869 174,166 164,444 2.88%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -57.07% -90.74% -66.59% -67.01% -201.27% -21.98% -28.30% -
ROE -12.67% -10.49% -5.52% -2.42% -43.12% -2.91% -2.18% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.66 0.35 0.27 0.12 0.69 0.55 0.32 61.81%
EPS -0.38 -0.32 -0.18 -0.08 -1.40 -0.12 -0.09 160.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0299 0.0305 0.0326 0.033 0.0324 0.0412 0.0412 -19.19%
Adjusted Per Share Value based on latest NOSH - 162,500
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.50 0.26 0.20 0.08 0.52 0.42 0.23 67.57%
EPS -0.28 -0.24 -0.13 -0.06 -1.04 -0.09 -0.06 178.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0224 0.0229 0.0238 0.0235 0.0241 0.0314 0.0296 -16.91%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.10 0.11 0.095 0.105 0.10 0.13 0.17 -
P/RPS 15.07 31.19 35.15 87.95 14.41 23.81 53.45 -56.90%
P/EPS -26.40 -34.38 -52.78 -131.25 -7.16 -108.33 -188.89 -72.97%
EY -3.79 -2.91 -1.89 -0.76 -13.97 -0.92 -0.53 269.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 3.61 2.91 3.18 3.09 3.16 4.13 -13.16%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 26/08/13 29/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.11 0.10 0.09 0.115 0.095 0.12 0.13 -
P/RPS 16.57 28.36 33.30 96.33 13.69 21.98 40.88 -45.14%
P/EPS -29.04 -31.25 -50.00 -143.75 -6.80 -100.00 -144.44 -65.58%
EY -3.44 -3.20 -2.00 -0.70 -14.70 -1.00 -0.69 190.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.68 3.28 2.76 3.48 2.93 2.91 3.16 10.65%

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