[MGRC] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 53.37%
YoY- -71.7%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 11,700 12,890 14,920 12,146 9,840 8,170 5,900 57.77%
PBT -2,617 -1,816 1,904 2,778 1,856 836 -1,824 27.18%
Tax -125 -144 -152 -142 -137 -142 -64 56.18%
NP -2,742 -1,960 1,752 2,636 1,718 694 -1,888 28.21%
-
NP to SH -2,742 -1,960 1,752 2,636 1,718 694 -1,888 28.21%
-
Tax Rate - - 7.98% 5.11% 7.38% 16.99% - -
Total Cost 14,442 14,850 13,168 9,510 8,121 7,476 7,788 50.88%
-
Net Worth 30,563 31,736 32,794 32,695 31,444 30,404 14,461 64.61%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 30,563 31,736 32,794 32,695 31,444 30,404 14,461 64.61%
NOSH 93,926 94,230 93,191 94,142 94,087 93,783 77,377 13.77%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -23.44% -15.21% 11.74% 21.70% 17.47% 8.49% -32.00% -
ROE -8.97% -6.18% 5.34% 8.06% 5.47% 2.28% -13.06% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.46 13.68 16.01 12.90 10.46 8.71 7.63 38.63%
EPS -2.92 -2.08 1.88 2.80 1.83 0.74 -2.44 12.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3254 0.3368 0.3519 0.3473 0.3342 0.3242 0.1869 44.67%
Adjusted Per Share Value based on latest NOSH - 94,195
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.53 9.39 10.87 8.85 7.17 5.95 4.30 57.81%
EPS -2.00 -1.43 1.28 1.92 1.25 0.51 -1.38 28.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2228 0.2313 0.239 0.2383 0.2292 0.2216 0.1054 64.63%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 - -
Price 0.64 0.675 0.70 0.725 0.70 0.895 0.00 -
P/RPS 5.14 4.93 4.37 5.62 6.69 10.27 0.00 -
P/EPS -21.92 -32.45 37.23 25.89 38.32 120.95 0.00 -
EY -4.56 -3.08 2.69 3.86 2.61 0.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.00 1.99 2.09 2.09 2.76 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 10/02/12 16/11/11 22/08/11 27/05/11 18/02/11 30/11/10 -
Price 0.52 0.71 0.71 0.72 0.715 0.80 0.85 -
P/RPS 4.17 5.19 4.43 5.58 6.84 9.18 11.15 -48.06%
P/EPS -17.81 -34.13 37.77 25.71 39.14 108.11 -34.84 -36.04%
EY -5.62 -2.93 2.65 3.89 2.55 0.92 -2.87 56.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.11 2.02 2.07 2.14 2.47 4.55 -50.14%

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