[MGRC] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -33.54%
YoY- 192.8%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 9,843 11,700 12,890 14,920 12,146 9,840 8,170 13.23%
PBT -3,544 -2,617 -1,816 1,904 2,778 1,856 836 -
Tax -116 -125 -144 -152 -142 -137 -142 -12.62%
NP -3,660 -2,742 -1,960 1,752 2,636 1,718 694 -
-
NP to SH -3,660 -2,742 -1,960 1,752 2,636 1,718 694 -
-
Tax Rate - - - 7.98% 5.11% 7.38% 16.99% -
Total Cost 13,503 14,442 14,850 13,168 9,510 8,121 7,476 48.36%
-
Net Worth 29,016 30,563 31,736 32,794 32,695 31,444 30,404 -3.06%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 29,016 30,563 31,736 32,794 32,695 31,444 30,404 -3.06%
NOSH 94,087 93,926 94,230 93,191 94,142 94,087 93,783 0.21%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -37.18% -23.44% -15.21% 11.74% 21.70% 17.47% 8.49% -
ROE -12.61% -8.97% -6.18% 5.34% 8.06% 5.47% 2.28% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 10.46 12.46 13.68 16.01 12.90 10.46 8.71 12.99%
EPS -3.89 -2.92 -2.08 1.88 2.80 1.83 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3084 0.3254 0.3368 0.3519 0.3473 0.3342 0.3242 -3.27%
Adjusted Per Share Value based on latest NOSH - 93,191
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.17 8.53 9.39 10.87 8.85 7.17 5.95 13.25%
EPS -2.67 -2.00 -1.43 1.28 1.92 1.25 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2115 0.2228 0.2313 0.239 0.2383 0.2292 0.2216 -3.06%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.50 0.64 0.675 0.70 0.725 0.70 0.895 -
P/RPS 4.78 5.14 4.93 4.37 5.62 6.69 10.27 -39.96%
P/EPS -12.85 -21.92 -32.45 37.23 25.89 38.32 120.95 -
EY -7.78 -4.56 -3.08 2.69 3.86 2.61 0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.97 2.00 1.99 2.09 2.09 2.76 -29.91%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 22/05/12 10/02/12 16/11/11 22/08/11 27/05/11 18/02/11 -
Price 0.64 0.52 0.71 0.71 0.72 0.715 0.80 -
P/RPS 6.12 4.17 5.19 4.43 5.58 6.84 9.18 -23.70%
P/EPS -16.45 -17.81 -34.13 37.77 25.71 39.14 108.11 -
EY -6.08 -5.62 -2.93 2.65 3.89 2.55 0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.60 2.11 2.02 2.07 2.14 2.47 -10.83%

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