[MGRC] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 0.03%
YoY- 82.29%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 10,432 11,441 13,586 14,396 13,898 14,057 12,500 -11.36%
PBT 1,744 2,166 2,792 3,624 3,629 4,201 3,706 -39.52%
Tax -7 -2 -2 0 -6 -6 -6 10.83%
NP 1,737 2,164 2,790 3,624 3,623 4,194 3,700 -39.62%
-
NP to SH 1,737 2,164 2,790 3,624 3,623 4,194 3,700 -39.62%
-
Tax Rate 0.40% 0.09% 0.07% 0.00% 0.17% 0.14% 0.16% -
Total Cost 8,695 9,277 10,796 10,772 10,275 9,862 8,800 -0.79%
-
Net Worth 19,341 19,325 19,077 18,610 17,644 17,416 16,067 13.17%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 19,341 19,325 19,077 18,610 17,644 17,416 16,067 13.17%
NOSH 93,891 94,360 94,256 94,375 94,103 94,191 93,908 -0.01%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 16.65% 18.91% 20.54% 25.17% 26.07% 29.84% 29.60% -
ROE 8.98% 11.20% 14.62% 19.47% 20.53% 24.09% 23.03% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.11 12.13 14.41 15.25 14.77 14.92 13.31 -11.35%
EPS 1.85 2.29 2.96 3.84 3.85 4.45 3.94 -39.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.206 0.2048 0.2024 0.1972 0.1875 0.1849 0.1711 13.18%
Adjusted Per Share Value based on latest NOSH - 94,375
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.64 8.38 9.96 10.55 10.18 10.30 9.16 -11.40%
EPS 1.27 1.59 2.04 2.66 2.65 3.07 2.71 -39.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1417 0.1416 0.1398 0.1364 0.1293 0.1276 0.1177 13.18%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.50 0.66 0.75 0.53 0.565 0.605 0.46 -
P/RPS 4.50 5.44 5.20 3.47 3.83 4.05 3.46 19.16%
P/EPS 27.03 28.78 25.34 13.80 14.68 13.59 11.68 75.04%
EY 3.70 3.47 3.95 7.25 6.81 7.36 8.57 -42.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 3.22 3.71 2.69 3.01 3.27 2.69 -6.55%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 25/05/16 24/02/16 23/11/15 24/08/15 25/05/15 13/02/15 -
Price 0.51 0.58 0.63 0.89 0.60 0.46 0.42 -
P/RPS 4.59 4.78 4.37 5.83 4.06 3.08 3.16 28.28%
P/EPS 27.57 25.29 21.28 23.18 15.58 10.33 10.66 88.52%
EY 3.63 3.95 4.70 4.31 6.42 9.68 9.38 -46.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 2.83 3.11 4.51 3.20 2.49 2.45 0.81%

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