[MLAB] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MLAB] MLABS SYSTEMS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 78.09%
YoY- 31.58%
Quarter Report
Latest QR
Upcoming QR
MLAB's Result
MLAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 812 7,804 1,760 776 540 16 1,496 -9.30%
PBT -1,160 -892 -396 -520 -760 -3,156 -1,372 -2.64%
Tax 0 0 0 0 0 0 0 -
NP -1,160 -892 -396 -520 -760 -3,156 -1,372 -2.64%
-
NP to SH -924 -936 -396 -520 -760 -3,156 -1,372 -6.12%
-
Tax Rate - - - - - - - -
Total Cost 1,972 8,696 2,156 1,296 1,300 3,172 2,868 -5.81%
-
Net Worth 9,913 5,752 4,834 5,362 6,523 9,761 7,587 4.36%
Dividend
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 9,913 5,752 4,834 5,362 6,523 9,761 7,587 4.36%
NOSH 192,500 195,000 165,000 162,500 158,333 154,705 103,939 10.35%
Ratio Analysis
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -142.86% -11.43% -22.50% -67.01% -140.74% -19,725.00% -91.71% -
ROE -9.32% -16.27% -8.19% -9.70% -11.65% -32.33% -18.08% -
Per Share
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.42 4.00 1.07 0.48 0.34 0.01 1.44 -17.88%
EPS -0.48 -0.52 -0.24 -0.32 -0.48 -2.04 -1.32 -14.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0515 0.0295 0.0293 0.033 0.0412 0.0631 0.073 -5.42%
Adjusted Per Share Value based on latest NOSH - 162,500
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.28 2.70 0.61 0.27 0.19 0.01 0.52 -9.42%
EPS -0.32 -0.32 -0.14 -0.18 -0.26 -1.09 -0.47 -5.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0343 0.0199 0.0167 0.0186 0.0226 0.0338 0.0262 4.40%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/16 30/06/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.115 0.085 0.115 0.105 0.17 0.09 0.09 -
P/RPS 27.26 2.12 10.78 21.99 49.85 870.22 6.25 26.55%
P/EPS -23.96 -17.71 -47.92 -32.81 -35.42 -4.41 -6.82 22.24%
EY -4.17 -5.65 -2.09 -3.05 -2.82 -22.67 -14.67 -18.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.88 3.92 3.18 4.13 1.43 1.23 9.97%
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/08/16 27/08/15 29/05/14 29/05/13 29/05/12 27/05/11 27/05/10 -
Price 0.085 0.10 0.095 0.115 0.17 0.10 0.08 -
P/RPS 20.15 2.50 8.91 24.08 49.85 966.91 5.56 22.85%
P/EPS -17.71 -20.83 -39.58 -35.94 -35.42 -4.90 -6.06 18.70%
EY -5.65 -4.80 -2.53 -2.78 -2.82 -20.40 -16.50 -15.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 3.39 3.24 3.48 4.13 1.58 1.10 6.69%

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