[MLAB] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[MLAB] MLABS SYSTEMS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 23.06%
YoY- 60.07%
Quarter Report
Latest QR
Upcoming QR
MLAB's Result
MLAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Revenue 27,564 22,028 24,332 10,950 13,828 5,902 2,626 45.62%
PBT -11,610 -2,548 -6,002 -14,506 -6,606 -4,249 -3,152 23.17%
Tax -362 0 0 0 0 0 0 -
NP -11,972 -2,548 -6,002 -14,506 -6,606 -4,249 -3,152 23.78%
-
NP to SH -10,010 -1,244 -5,764 -14,436 -5,958 -4,134 -3,190 20.06%
-
Tax Rate - - - - - - - -
Total Cost 39,536 24,576 30,334 25,456 20,434 10,151 5,778 35.99%
-
Net Worth 120,300 136,244 122,228 27,015 59,678 137,453 51,913 14.38%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Net Worth 120,300 136,244 122,228 27,015 59,678 137,453 51,913 14.38%
NOSH 1,449,409 1,449,409 1,449,409 906,977 670,584 670,504 570,504 16.07%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
NP Margin -43.43% -11.57% -24.67% -132.47% -47.77% -71.99% -120.03% -
ROE -8.32% -0.91% -4.72% -53.44% -9.98% -3.01% -6.14% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
RPS 1.90 1.52 1.95 5.51 2.06 0.88 0.46 25.45%
EPS -0.70 -0.08 -0.46 -7.26 -0.90 -0.61 -0.56 3.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.083 0.094 0.098 0.136 0.089 0.205 0.091 -1.46%
Adjusted Per Share Value based on latest NOSH - 1,449,409
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
RPS 12.06 9.64 10.64 4.79 6.05 2.58 1.15 45.60%
EPS -4.38 -0.54 -2.52 -6.31 -2.61 -1.81 -1.40 20.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5262 0.5959 0.5346 0.1182 0.261 0.6012 0.2271 14.37%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/09/17 -
Price 0.015 0.02 0.03 0.08 0.04 0.045 0.12 -
P/RPS 0.79 1.32 1.54 1.45 1.94 5.11 26.07 -42.82%
P/EPS -2.17 -23.30 -6.49 -1.10 -4.50 -7.30 -21.46 -30.67%
EY -46.04 -4.29 -15.40 -90.84 -22.21 -13.70 -4.66 44.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.21 0.31 0.59 0.45 0.22 1.32 -27.27%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Date 29/02/24 28/02/23 28/02/22 31/03/21 28/02/20 27/02/19 29/11/17 -
Price 0.01 0.02 0.035 0.055 0.025 0.045 0.075 -
P/RPS 0.53 1.32 1.79 1.00 1.21 5.11 16.29 -42.16%
P/EPS -1.45 -23.30 -7.57 -0.76 -2.81 -7.30 -13.41 -29.92%
EY -69.06 -4.29 -13.20 -132.13 -35.54 -13.70 -7.46 42.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.21 0.36 0.40 0.28 0.22 0.82 -26.45%

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