[MLAB] QoQ Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -62.59%
YoY- 194.22%
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,003 1,852 1,202 3,503 3,658 1,183 1,176 -10.05%
PBT -1,191 122 -500 701 1,874 -393 -679 45.39%
Tax 0 0 0 0 0 0 0 -
NP -1,191 122 -500 701 1,874 -393 -679 45.39%
-
NP to SH -1,191 122 -500 701 1,874 -393 -679 45.39%
-
Tax Rate - 0.00% - 0.00% 0.00% - - -
Total Cost 2,194 1,730 1,702 2,802 1,784 1,576 1,855 11.82%
-
Net Worth 22,485 23,444 23,895 24,153 23,266 21,594 21,882 1.82%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 22,485 23,444 23,895 24,153 23,266 21,594 21,882 1.82%
NOSH 102,672 101,666 104,166 103,088 102,404 103,421 102,878 -0.13%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -118.74% 6.59% -41.60% 20.01% 51.23% -33.22% -57.74% -
ROE -5.30% 0.52% -2.09% 2.90% 8.05% -1.82% -3.10% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.98 1.82 1.15 3.40 3.57 1.14 1.14 -9.58%
EPS -1.16 0.12 -0.48 0.68 1.83 -0.38 -0.66 45.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.219 0.2306 0.2294 0.2343 0.2272 0.2088 0.2127 1.96%
Adjusted Per Share Value based on latest NOSH - 103,088
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.35 0.64 0.42 1.21 1.27 0.41 0.41 -10.00%
EPS -0.41 0.04 -0.17 0.24 0.65 -0.14 -0.23 46.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0778 0.0811 0.0827 0.0836 0.0805 0.0747 0.0757 1.83%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.19 0.22 0.29 0.30 0.24 0.34 0.26 -
P/RPS 19.45 12.08 25.13 8.83 6.72 29.72 22.75 -9.91%
P/EPS -16.38 183.33 -60.42 44.12 13.11 -89.47 -39.39 -44.25%
EY -6.11 0.55 -1.66 2.27 7.63 -1.12 -2.54 79.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.95 1.26 1.28 1.06 1.63 1.22 -20.16%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 24/08/07 25/05/07 28/02/07 23/11/06 30/08/06 26/05/06 -
Price 0.17 0.17 0.24 0.31 0.38 0.22 0.40 -
P/RPS 17.40 9.33 20.80 9.12 10.64 19.23 34.99 -37.20%
P/EPS -14.66 141.67 -50.00 45.59 20.77 -57.89 -60.61 -61.14%
EY -6.82 0.71 -2.00 2.19 4.82 -1.73 -1.65 157.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.74 1.05 1.32 1.67 1.05 1.88 -44.34%

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