[MLAB] YoY 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- -133.33%
YoY- 97.08%
Quarter Report
Latest QR
Upcoming QR
MLAB's Result
MLAB's Financial Summary
View:
Show?
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 203 840 79 850 261 898 3,503 -37.76%
PBT -2,390 -3,596 -869 -140 -4,802 -7,021 701 -
Tax 0 0 0 0 0 10 0 -
NP -2,390 -3,596 -869 -140 -4,802 -7,011 701 -
-
NP to SH -2,390 -3,596 -869 -140 -4,802 -7,011 701 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 2,593 4,436 948 990 5,063 7,909 2,802 -1.28%
-
Net Worth 5,491 6,598 10,397 7,694 9,684 15,535 24,153 -21.85%
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 5,491 6,598 10,397 7,694 9,684 15,535 24,153 -21.85%
NOSH 169,503 154,532 152,456 100,714 103,024 102,951 103,088 8.63%
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 -1,177.34% -428.10% -1,100.00% -16.47% -1,839.85% -780.74% 20.01% -
ROE -43.52% -54.50% -8.36% -1.82% -49.59% -45.13% 2.90% -
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 0.12 0.54 0.05 0.84 0.25 0.87 3.40 -42.69%
EPS -1.41 -2.33 -0.57 -0.14 -4.66 -6.81 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0324 0.0427 0.0682 0.0764 0.094 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 0.09 0.37 0.03 0.37 0.11 0.39 1.53 -37.61%
EPS -1.05 -1.57 -0.38 -0.06 -2.10 -3.07 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.024 0.0289 0.0455 0.0337 0.0424 0.068 0.1056 -21.86%
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 83.50 22.08 192.98 11.85 35.53 16.05 8.83 45.36%
P/EPS -7.09 -5.16 -17.54 -71.94 -1.93 -2.06 44.12 -
EY -14.10 -19.39 -5.70 -1.39 -51.79 -48.64 2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 2.81 1.47 1.31 0.96 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 79.32 31.27 173.68 14.22 27.63 22.93 9.12 43.35%
P/EPS -6.74 -7.31 -15.79 -86.33 -1.50 -2.94 45.59 -
EY -14.84 -13.69 -6.33 -1.16 -66.59 -34.05 2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 3.98 1.32 1.57 0.74 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