[MLAB] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MLAB] MLABS SYSTEMS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.87%
YoY- 88.51%
Quarter Report
Latest QR
Upcoming QR
MLAB's Result
MLAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,179 1,189 1,013 2,870 1,408 4,955 9,520 -29.37%
PBT -2,373 -3,978 -2,093 -791 -6,882 -8,591 1,503 -
Tax 0 0 -3 0 0 10 0 -
NP -2,373 -3,978 -2,096 -791 -6,882 -8,581 1,503 -
-
NP to SH -2,373 -3,978 -2,096 -791 -6,882 -8,581 1,503 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 3,552 5,167 3,109 3,661 8,290 13,536 8,017 -12.67%
-
Net Worth 5,503 6,560 10,353 7,848 8,664 15,544 23,955 -21.72%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 5,503 6,560 10,353 7,848 8,664 15,544 23,955 -21.72%
NOSH 169,869 154,352 151,811 102,727 103,022 103,013 102,244 8.82%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -201.27% -334.57% -206.91% -27.56% -488.78% -173.18% 15.79% -
ROE -43.12% -60.64% -20.24% -10.08% -79.43% -55.20% 6.27% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.69 0.77 0.67 2.79 1.37 4.81 9.31 -35.16%
EPS -1.40 -2.57 -0.13 -0.77 -6.68 -8.33 1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0324 0.0425 0.0682 0.0764 0.0841 0.1509 0.2343 -28.06%
Adjusted Per Share Value based on latest NOSH - 100,714
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.52 0.52 0.44 1.26 0.62 2.17 4.16 -29.26%
EPS -1.04 -1.74 -0.92 -0.35 -3.01 -3.75 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0241 0.0287 0.0453 0.0343 0.0379 0.068 0.1048 -21.70%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.10 0.12 0.10 0.10 0.09 0.14 0.30 -
P/RPS 14.41 15.58 14.99 3.58 6.59 2.91 3.22 28.34%
P/EPS -7.16 -4.66 -7.24 -12.99 -1.35 -1.68 20.41 -
EY -13.97 -21.48 -13.81 -7.70 -74.22 -59.50 4.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 2.82 1.47 1.31 1.07 0.93 1.28 15.80%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 23/02/10 27/02/09 28/02/08 28/02/07 -
Price 0.095 0.17 0.09 0.12 0.07 0.20 0.31 -
P/RPS 13.69 22.07 13.49 4.30 5.12 4.16 3.33 26.54%
P/EPS -6.80 -6.60 -6.52 -15.58 -1.05 -2.40 21.09 -
EY -14.70 -15.16 -15.34 -6.42 -95.43 -41.65 4.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 4.00 1.32 1.57 0.83 1.33 1.32 14.19%

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