[MLAB] YoY Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[MLAB] MLABS SYSTEMS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 20.94%
YoY- -64.51%
Quarter Report
Latest QR
Upcoming QR
MLAB's Result
MLAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/06/14 CAGR
Revenue 24,332 10,950 13,828 5,902 2,626 1,214 1,912 40.31%
PBT -6,002 -14,506 -6,606 -4,249 -3,152 -800 -886 29.01%
Tax 0 0 0 0 0 0 0 -
NP -6,002 -14,506 -6,606 -4,249 -3,152 -800 -886 29.01%
-
NP to SH -5,764 -14,436 -5,958 -4,134 -3,190 -604 -886 28.32%
-
Tax Rate - - - - - - - -
Total Cost 30,334 25,456 20,434 10,151 5,778 2,014 2,798 37.35%
-
Net Worth 122,228 27,015 59,678 137,453 51,913 9,511 4,715 54.25%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/06/14 CAGR
Net Worth 122,228 27,015 59,678 137,453 51,913 9,511 4,715 54.25%
NOSH 1,449,409 906,977 670,584 670,504 570,504 186,867 170,869 32.93%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/06/14 CAGR
NP Margin -24.67% -132.47% -47.77% -71.99% -120.03% -65.90% -46.34% -
ROE -4.72% -53.44% -9.98% -3.01% -6.14% -6.35% -18.79% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/06/14 CAGR
RPS 1.95 5.51 2.06 0.88 0.46 0.65 1.12 7.66%
EPS -0.46 -7.26 -0.90 -0.61 -0.56 -0.32 -0.52 -1.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.136 0.089 0.205 0.091 0.0509 0.0276 18.38%
Adjusted Per Share Value based on latest NOSH - 670,504
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/06/14 CAGR
RPS 8.42 3.79 4.78 2.04 0.91 0.42 0.66 40.36%
EPS -1.99 -4.99 -2.06 -1.43 -1.10 -0.21 -0.31 28.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4228 0.0935 0.2065 0.4755 0.1796 0.0329 0.0163 54.27%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/06/14 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/09/17 30/09/16 30/06/14 -
Price 0.03 0.08 0.04 0.045 0.12 0.09 0.10 -
P/RPS 1.54 1.45 1.94 5.11 26.07 13.85 8.94 -20.87%
P/EPS -6.49 -1.10 -4.50 -7.30 -21.46 -27.84 -19.29 -13.50%
EY -15.40 -90.84 -22.21 -13.70 -4.66 -3.59 -5.19 15.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.59 0.45 0.22 1.32 1.77 3.62 -27.91%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/06/14 CAGR
Date 28/02/22 31/03/21 28/02/20 27/02/19 29/11/17 29/11/16 29/08/14 -
Price 0.035 0.055 0.025 0.045 0.075 0.07 0.10 -
P/RPS 1.79 1.00 1.21 5.11 16.29 10.77 8.94 -19.27%
P/EPS -7.57 -0.76 -2.81 -7.30 -13.41 -21.66 -19.29 -11.71%
EY -13.20 -132.13 -35.54 -13.70 -7.46 -4.62 -5.19 13.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.28 0.22 0.82 1.38 3.62 -26.46%

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