[MLAB] QoQ TTM Result on 31-Dec-2007 [#4]

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -888.48%
YoY- -670.86%
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,045 2,760 4,251 4,955 7,560 10,215 9,546 -64.09%
PBT -9,100 -10,326 -9,157 -8,590 -868 2,197 1,682 -
Tax 10 10 10 10 0 0 0 -
NP -9,090 -10,316 -9,147 -8,580 -868 2,197 1,682 -
-
NP to SH -9,090 -10,316 -9,147 -8,580 -868 2,197 1,682 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 11,135 13,076 13,398 13,535 8,428 8,018 7,864 26.01%
-
Net Worth 15,248 13,385 14,414 15,535 22,485 23,444 23,895 -25.81%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 15,248 13,385 14,414 15,535 22,485 23,444 23,895 -25.81%
NOSH 116,666 102,647 102,596 102,951 102,672 101,666 104,166 7.82%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -444.50% -373.77% -215.17% -173.16% -11.48% 21.51% 17.62% -
ROE -59.61% -77.07% -63.46% -55.23% -3.86% 9.37% 7.04% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.75 2.69 4.14 4.81 7.36 10.05 9.16 -66.72%
EPS -7.79 -10.05 -8.92 -8.33 -0.85 2.16 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1307 0.1304 0.1405 0.1509 0.219 0.2306 0.2294 -31.20%
Adjusted Per Share Value based on latest NOSH - 102,951
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.71 0.95 1.47 1.71 2.62 3.53 3.30 -63.99%
EPS -3.14 -3.57 -3.16 -2.97 -0.30 0.76 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0527 0.0463 0.0499 0.0537 0.0778 0.0811 0.0827 -25.88%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.15 0.14 0.10 0.14 0.19 0.22 0.29 -
P/RPS 8.56 5.21 2.41 2.91 2.58 2.19 3.16 93.97%
P/EPS -1.93 -1.39 -1.12 -1.68 -22.47 10.18 17.96 -
EY -51.94 -71.79 -89.16 -59.53 -4.45 9.82 5.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.07 0.71 0.93 0.87 0.95 1.26 -5.89%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 29/08/08 30/05/08 28/02/08 21/11/07 24/08/07 25/05/07 -
Price 0.12 0.20 0.16 0.20 0.17 0.17 0.24 -
P/RPS 6.85 7.44 3.86 4.16 2.31 1.69 2.62 89.45%
P/EPS -1.54 -1.99 -1.79 -2.40 -20.11 7.87 14.86 -
EY -64.93 -50.25 -55.72 -41.67 -4.97 12.71 6.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.53 1.14 1.33 0.78 0.74 1.05 -8.41%

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