[MGRC] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 147.65%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 12,890 14,920 12,146 9,840 8,170 5,900 15,779 -12.58%
PBT -1,816 1,904 2,778 1,856 836 -1,824 9,359 -
Tax -144 -152 -142 -137 -142 -64 -43 123.34%
NP -1,960 1,752 2,636 1,718 694 -1,888 9,316 -
-
NP to SH -1,960 1,752 2,636 1,718 694 -1,888 9,316 -
-
Tax Rate - 7.98% 5.11% 7.38% 16.99% - 0.46% -
Total Cost 14,850 13,168 9,510 8,121 7,476 7,788 6,463 73.86%
-
Net Worth 31,736 32,794 32,695 31,444 30,404 14,461 14,751 66.42%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 31,736 32,794 32,695 31,444 30,404 14,461 14,751 66.42%
NOSH 94,230 93,191 94,142 94,087 93,783 77,377 76,991 14.37%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -15.21% 11.74% 21.70% 17.47% 8.49% -32.00% 59.04% -
ROE -6.18% 5.34% 8.06% 5.47% 2.28% -13.06% 63.15% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.68 16.01 12.90 10.46 8.71 7.63 20.49 -23.55%
EPS -2.08 1.88 2.80 1.83 0.74 -2.44 12.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3368 0.3519 0.3473 0.3342 0.3242 0.1869 0.1916 45.50%
Adjusted Per Share Value based on latest NOSH - 94,200
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.39 10.87 8.85 7.17 5.95 4.30 11.50 -12.60%
EPS -1.43 1.28 1.92 1.25 0.51 -1.38 6.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2313 0.239 0.2383 0.2292 0.2216 0.1054 0.1075 66.43%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 - - -
Price 0.675 0.70 0.725 0.70 0.895 0.00 0.00 -
P/RPS 4.93 4.37 5.62 6.69 10.27 0.00 0.00 -
P/EPS -32.45 37.23 25.89 38.32 120.95 0.00 0.00 -
EY -3.08 2.69 3.86 2.61 0.83 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.99 2.09 2.09 2.76 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 10/02/12 16/11/11 22/08/11 27/05/11 18/02/11 30/11/10 30/09/10 -
Price 0.71 0.71 0.72 0.715 0.80 0.85 0.00 -
P/RPS 5.19 4.43 5.58 6.84 9.18 11.15 0.00 -
P/EPS -34.13 37.77 25.71 39.14 108.11 -34.84 0.00 -
EY -2.93 2.65 3.89 2.55 0.92 -2.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.02 2.07 2.14 2.47 4.55 0.00 -

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 ⃤ & 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