[MLAB] QoQ TTM Result on 30-Jun-2008 [#2]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -12.78%
YoY- -569.55%
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,080 1,408 2,045 2,760 4,251 4,955 7,560 -72.64%
PBT -6,412 -6,881 -9,100 -10,326 -9,157 -8,590 -868 278.83%
Tax 0 0 10 10 10 10 0 -
NP -6,412 -6,881 -9,090 -10,316 -9,147 -8,580 -868 278.83%
-
NP to SH -6,412 -6,881 -9,090 -10,316 -9,147 -8,580 -868 278.83%
-
Tax Rate - - - - - - - -
Total Cost 7,492 8,289 11,135 13,076 13,398 13,535 8,428 -7.54%
-
Net Worth 8,062 9,684 15,248 13,385 14,414 15,535 22,485 -49.49%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 8,062 9,684 15,248 13,385 14,414 15,535 22,485 -49.49%
NOSH 103,103 103,024 116,666 102,647 102,596 102,951 102,672 0.27%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -593.70% -488.71% -444.50% -373.77% -215.17% -173.16% -11.48% -
ROE -79.53% -71.05% -59.61% -77.07% -63.46% -55.23% -3.86% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1.05 1.37 1.75 2.69 4.14 4.81 7.36 -72.66%
EPS -6.22 -6.68 -7.79 -10.05 -8.92 -8.33 -0.85 276.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0782 0.094 0.1307 0.1304 0.1405 0.1509 0.219 -49.63%
Adjusted Per Share Value based on latest NOSH - 102,647
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 0.37 0.49 0.71 0.95 1.47 1.71 2.62 -72.84%
EPS -2.22 -2.38 -3.14 -3.57 -3.16 -2.97 -0.30 279.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0279 0.0335 0.0527 0.0463 0.0499 0.0537 0.0778 -49.49%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.08 0.09 0.15 0.14 0.10 0.14 0.19 -
P/RPS 7.64 6.59 8.56 5.21 2.41 2.91 2.58 106.07%
P/EPS -1.29 -1.35 -1.93 -1.39 -1.12 -1.68 -22.47 -85.09%
EY -77.74 -74.21 -51.94 -71.79 -89.16 -59.53 -4.45 572.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.96 1.15 1.07 0.71 0.93 0.87 11.17%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 21/11/08 29/08/08 30/05/08 28/02/08 21/11/07 -
Price 0.05 0.07 0.12 0.20 0.16 0.20 0.17 -
P/RPS 4.77 5.12 6.85 7.44 3.86 4.16 2.31 62.08%
P/EPS -0.80 -1.05 -1.54 -1.99 -1.79 -2.40 -20.11 -88.32%
EY -124.38 -95.41 -64.93 -50.25 -55.72 -41.67 -4.97 753.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.92 1.53 1.14 1.33 0.78 -12.34%

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