[MLAB] QoQ Quarter Result on 30-Sep-2006 [#3]

Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 576.84%
YoY- 241.35%
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,852 1,202 3,503 3,658 1,183 1,176 682 94.99%
PBT 122 -500 701 1,874 -393 -679 -722 -
Tax 0 0 0 0 0 0 -22 -
NP 122 -500 701 1,874 -393 -679 -744 -
-
NP to SH 122 -500 701 1,874 -393 -679 -744 -
-
Tax Rate 0.00% - 0.00% 0.00% - - - -
Total Cost 1,730 1,702 2,802 1,784 1,576 1,855 1,426 13.79%
-
Net Worth 23,444 23,895 24,153 23,266 21,594 21,882 22,411 3.05%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 23,444 23,895 24,153 23,266 21,594 21,882 22,411 3.05%
NOSH 101,666 104,166 103,088 102,404 103,421 102,878 101,917 -0.16%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.59% -41.60% 20.01% 51.23% -33.22% -57.74% -109.09% -
ROE 0.52% -2.09% 2.90% 8.05% -1.82% -3.10% -3.32% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.82 1.15 3.40 3.57 1.14 1.14 0.67 95.04%
EPS 0.12 -0.48 0.68 1.83 -0.38 -0.66 0.73 -70.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2306 0.2294 0.2343 0.2272 0.2088 0.2127 0.2199 3.22%
Adjusted Per Share Value based on latest NOSH - 102,404
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.64 0.42 1.21 1.27 0.41 0.41 0.24 92.64%
EPS 0.04 -0.17 0.24 0.65 -0.14 -0.23 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0811 0.0827 0.0836 0.0805 0.0747 0.0757 0.0775 3.08%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.22 0.29 0.30 0.24 0.34 0.26 0.28 -
P/RPS 12.08 25.13 8.83 6.72 29.72 22.75 41.84 -56.41%
P/EPS 183.33 -60.42 44.12 13.11 -89.47 -39.39 -38.36 -
EY 0.55 -1.66 2.27 7.63 -1.12 -2.54 -2.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.26 1.28 1.06 1.63 1.22 1.27 -17.64%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 25/05/07 28/02/07 23/11/06 30/08/06 26/05/06 28/02/06 -
Price 0.17 0.24 0.31 0.38 0.22 0.40 0.25 -
P/RPS 9.33 20.80 9.12 10.64 19.23 34.99 37.36 -60.44%
P/EPS 141.67 -50.00 45.59 20.77 -57.89 -60.61 -34.25 -
EY 0.71 -2.00 2.19 4.82 -1.73 -1.65 -2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.05 1.32 1.67 1.05 1.88 1.14 -25.08%

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