[MLAB] QoQ Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 6,505 4,509 5,228 3,485 9,383 2,783 51,980 -74.89% QoQ % 44.27% -13.75% 50.01% -62.86% 237.15% -94.65% - Horiz. % 12.51% 8.67% 10.06% 6.70% 18.05% 5.35% 100.00%
PBT 1,443 -2,717 -7,498 -3,178 -879 -2,114 -2,052 - QoQ % 153.11% 63.76% -135.93% -261.55% 58.42% -3.02% - Horiz. % -70.32% 132.41% 365.40% 154.87% 42.84% 103.02% 100.00%
Tax 0 0 -81 -533 0 -8 -365 - QoQ % 0.00% 0.00% 84.80% 0.00% 0.00% 97.81% - Horiz. % -0.00% -0.00% 22.19% 146.03% -0.00% 2.19% 100.00%
NP 1,443 -2,717 -7,579 -3,711 -879 -2,122 -2,417 - QoQ % 153.11% 64.15% -104.23% -322.18% 58.58% 12.21% - Horiz. % -59.70% 112.41% 313.57% 153.54% 36.37% 87.79% 100.00%
NP to SH 1,792 -2,414 -6,773 -3,407 -1,009 -1,873 -1,650 - QoQ % 174.23% 64.36% -98.80% -237.66% 46.13% -13.52% - Horiz. % -108.61% 146.30% 410.48% 206.48% 61.15% 113.52% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 5,062 7,226 12,807 7,196 10,262 4,905 54,397 -79.38% QoQ % -29.95% -43.58% 77.97% -29.88% 109.22% -90.98% - Horiz. % 9.31% 13.28% 23.54% 13.23% 18.87% 9.02% 100.00%
Net Worth 136,244 133,345 130,148 131,244 122,228 123,475 137,446 -0.58% QoQ % 2.17% 2.46% -0.84% 7.38% -1.01% -10.16% - Horiz. % 99.13% 97.02% 94.69% 95.49% 88.93% 89.84% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 136,244 133,345 130,148 131,244 122,228 123,475 137,446 -0.58% QoQ % 2.17% 2.46% -0.84% 7.38% -1.01% -10.16% - Horiz. % 99.13% 97.02% 94.69% 95.49% 88.93% 89.84% 100.00%
NOSH 1,449,409 1,449,409 1,399,448 1,381,523 1,247,227 1,247,227 1,205,672 13.02% QoQ % 0.00% 3.57% 1.30% 10.77% 0.00% 3.45% - Horiz. % 120.22% 120.22% 116.07% 114.59% 103.45% 103.45% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 22.18 % -60.26 % -144.97 % -106.48 % -9.37 % -76.25 % -4.65 % - QoQ % 136.81% 58.43% -36.15% -1,036.39% 87.71% -1,539.78% - Horiz. % -476.99% 1,295.91% 3,117.63% 2,289.89% 201.51% 1,639.79% 100.00%
ROE 1.32 % -1.81 % -5.20 % -2.60 % -0.83 % -1.52 % -1.20 % - QoQ % 172.93% 65.19% -100.00% -213.25% 45.39% -26.67% - Horiz. % -110.00% 150.83% 433.33% 216.67% 69.17% 126.67% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.45 0.31 0.37 0.25 0.75 0.22 4.31 -77.74% QoQ % 45.16% -16.22% 48.00% -66.67% 240.91% -94.90% - Horiz. % 10.44% 7.19% 8.58% 5.80% 17.40% 5.10% 100.00%
EPS 0.12 -0.17 -0.48 -0.25 -0.08 -0.15 -0.14 - QoQ % 170.59% 64.58% -92.00% -212.50% 46.67% -7.14% - Horiz. % -85.71% 121.43% 342.86% 178.57% 57.14% 107.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0940 0.0920 0.0930 0.0950 0.0980 0.0990 0.1140 -12.04% QoQ % 2.17% -1.08% -2.11% -3.06% -1.01% -13.16% - Horiz. % 82.46% 80.70% 81.58% 83.33% 85.96% 86.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 28,988,188 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.02 0.02 0.02 0.01 0.03 0.01 0.18 -76.80% QoQ % 0.00% 0.00% 100.00% -66.67% 200.00% -94.44% - Horiz. % 11.11% 11.11% 11.11% 5.56% 16.67% 5.56% 100.00%
EPS 0.01 -0.01 -0.02 -0.01 0.00 -0.01 -0.01 - QoQ % 200.00% 50.00% -100.00% 0.00% 0.00% 0.00% - Horiz. % -100.00% 100.00% 200.00% 100.00% -0.00% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0047 0.0046 0.0045 0.0045 0.0042 0.0043 0.0047 - QoQ % 2.17% 2.22% 0.00% 7.14% -2.33% -8.51% - Horiz. % 100.00% 97.87% 95.74% 95.74% 89.36% 91.49% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.0200 0.0100 0.0200 0.0300 0.0300 0.0450 0.0400 -
P/RPS 4.46 3.21 5.35 11.89 3.99 20.17 0.93 183.57% QoQ % 38.94% -40.00% -55.00% 198.00% -80.22% 2,068.82% - Horiz. % 479.57% 345.16% 575.27% 1,278.49% 429.03% 2,168.82% 100.00%
P/EPS 16.18 -6.00 -4.13 -12.16 -37.08 -29.97 -29.23 - QoQ % 369.67% -45.28% 66.04% 67.21% -23.72% -2.53% - Horiz. % -55.35% 20.53% 14.13% 41.60% 126.86% 102.53% 100.00%
EY 6.18 -16.66 -24.20 -8.22 -2.70 -3.34 -3.42 - QoQ % 137.09% 31.16% -194.40% -204.44% 19.16% 2.34% - Horiz. % -180.70% 487.13% 707.60% 240.35% 78.95% 97.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.21 0.11 0.22 0.32 0.31 0.45 0.35 -28.80% QoQ % 90.91% -50.00% -31.25% 3.23% -31.11% 28.57% - Horiz. % 60.00% 31.43% 62.86% 91.43% 88.57% 128.57% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 -
Price 0.0200 0.0200 0.0200 0.0300 0.0350 0.0350 0.0450 -
P/RPS 4.46 6.43 5.35 11.89 4.65 15.69 1.04 163.26% QoQ % -30.64% 20.19% -55.00% 155.70% -70.36% 1,408.65% - Horiz. % 428.85% 618.27% 514.42% 1,143.27% 447.12% 1,508.65% 100.00%
P/EPS 16.18 -12.01 -4.13 -12.16 -43.26 -23.31 -32.88 - QoQ % 234.72% -190.80% 66.04% 71.89% -85.59% 29.11% - Horiz. % -49.21% 36.53% 12.56% 36.98% 131.57% 70.89% 100.00%
EY 6.18 -8.33 -24.20 -8.22 -2.31 -4.29 -3.04 - QoQ % 174.19% 65.58% -194.40% -255.84% 46.15% -41.12% - Horiz. % -203.29% 274.01% 796.05% 270.39% 75.99% 141.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.21 0.22 0.22 0.32 0.36 0.35 0.39 -33.74% QoQ % -4.55% 0.00% -31.25% -11.11% 2.86% -10.26% - Horiz. % 53.85% 56.41% 56.41% 82.05% 92.31% 89.74% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Mlabs - Q3 FY2022.pdf 
