[MGRC] QoQ Annualized Quarter Result on 30-Jun-2016 [#4]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -19.73%
YoY- -52.06%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 9,280 10,666 13,148 10,432 11,441 13,586 14,396 -25.35%
PBT 370 744 3,340 1,744 2,166 2,792 3,624 -78.12%
Tax -32 -28 -24 -7 -2 -2 0 -
NP 338 716 3,316 1,737 2,164 2,790 3,624 -79.40%
-
NP to SH 338 716 3,316 1,737 2,164 2,790 3,624 -79.40%
-
Tax Rate 8.65% 3.76% 0.72% 0.40% 0.09% 0.07% 0.00% -
Total Cost 8,941 9,950 9,832 8,695 9,277 10,796 10,772 -11.66%
-
Net Worth 23,962 24,066 20,244 19,341 19,325 19,077 18,610 18.33%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 23,962 24,066 20,244 19,341 19,325 19,077 18,610 18.33%
NOSH 103,510 103,510 94,204 93,891 94,360 94,256 94,375 6.34%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.65% 6.71% 25.22% 16.65% 18.91% 20.54% 25.17% -
ROE 1.41% 2.98% 16.38% 8.98% 11.20% 14.62% 19.47% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 8.97 10.30 13.96 11.11 12.13 14.41 15.25 -29.77%
EPS 0.33 0.70 3.52 1.85 2.29 2.96 3.84 -80.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2315 0.2325 0.2149 0.206 0.2048 0.2024 0.1972 11.27%
Adjusted Per Share Value based on latest NOSH - 95,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.80 7.82 9.63 7.64 8.38 9.96 10.55 -25.36%
EPS 0.25 0.52 2.43 1.27 1.59 2.04 2.66 -79.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1756 0.1763 0.1483 0.1417 0.1416 0.1398 0.1364 18.32%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.475 0.55 0.505 0.50 0.66 0.75 0.53 -
P/RPS 5.30 5.34 3.62 4.50 5.44 5.20 3.47 32.59%
P/EPS 145.18 79.51 14.35 27.03 28.78 25.34 13.80 379.43%
EY 0.69 1.26 6.97 3.70 3.47 3.95 7.25 -79.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.37 2.35 2.43 3.22 3.71 2.69 -16.55%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 11/05/17 21/02/17 21/11/16 30/08/16 25/05/16 24/02/16 23/11/15 -
Price 0.45 0.49 0.59 0.51 0.58 0.63 0.89 -
P/RPS 5.02 4.76 4.23 4.59 4.78 4.37 5.83 -9.48%
P/EPS 137.54 70.84 16.76 27.57 25.29 21.28 23.18 227.39%
EY 0.73 1.41 5.97 3.63 3.95 4.70 4.31 -69.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.11 2.75 2.48 2.83 3.11 4.51 -42.98%

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