[MLAB] QoQ TTM Result on 30-Sep-2011 [#3]

Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -1.16%
YoY- -79.77%
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,711 1,982 1,851 1,090 932 645 1,015 41.68%
PBT -4,182 -4,580 -5,179 -2,452 -2,424 -2,539 -2,093 58.70%
Tax 0 0 0 0 0 0 0 -
NP -4,182 -4,580 -5,179 -2,452 -2,424 -2,539 -2,093 58.70%
-
NP to SH -4,182 -4,580 -5,179 -2,452 -2,424 -2,539 -2,093 58.70%
-
Tax Rate - - - - - - - -
Total Cost 5,893 6,562 7,030 3,542 3,356 3,184 3,108 53.25%
-
Net Worth 5,768 6,523 6,598 8,862 9,231 9,761 10,397 -32.50%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 5,768 6,523 6,598 8,862 9,231 9,761 10,397 -32.50%
NOSH 140,000 158,333 154,532 152,800 152,592 154,705 152,456 -5.52%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -244.42% -231.08% -279.79% -224.95% -260.09% -393.64% -206.21% -
ROE -72.50% -70.21% -78.49% -27.67% -26.26% -26.01% -20.13% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.22 1.25 1.20 0.71 0.61 0.42 0.67 49.17%
EPS -2.99 -2.89 -3.35 -1.60 -1.59 -1.64 -1.37 68.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0412 0.0412 0.0427 0.058 0.0605 0.0631 0.0682 -28.55%
Adjusted Per Share Value based on latest NOSH - 152,800
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.59 0.69 0.64 0.38 0.32 0.22 0.35 41.68%
EPS -1.45 -1.58 -1.79 -0.85 -0.84 -0.88 -0.72 59.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.0226 0.0228 0.0307 0.0319 0.0338 0.036 -32.44%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.17 0.17 0.12 0.09 0.11 0.09 0.10 -
P/RPS 13.91 13.58 10.02 12.62 18.01 21.59 15.02 -4.99%
P/EPS -5.69 -5.88 -3.58 -5.61 -6.92 -5.48 -7.28 -15.16%
EY -17.57 -17.02 -27.93 -17.83 -14.44 -18.24 -13.73 17.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.13 4.13 2.81 1.55 1.82 1.43 1.47 99.23%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 29/02/12 29/11/11 15/08/11 27/05/11 28/02/11 -
Price 0.13 0.17 0.17 0.10 0.09 0.10 0.09 -
P/RPS 10.64 13.58 14.19 14.02 14.74 23.99 13.52 -14.77%
P/EPS -4.35 -5.88 -5.07 -6.23 -5.67 -6.09 -6.56 -23.97%
EY -22.98 -17.02 -19.71 -16.05 -17.65 -16.41 -15.25 31.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 4.13 3.98 1.72 1.49 1.58 1.32 79.04%

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