[MGRC] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
10-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 5.68%
YoY- -290.62%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 3,976 2,420 536 372 220 232 9,843 -45.26%
PBT -5,120 -6,912 -8,955 -10,662 -11,294 -11,044 -3,544 27.71%
Tax -30 -32 -48 -50 -64 -84 -116 -59.30%
NP -5,150 -6,944 -9,003 -10,713 -11,358 -11,128 -3,660 25.49%
-
NP to SH -5,150 -6,944 -9,003 -10,713 -11,358 -11,128 -3,660 25.49%
-
Tax Rate - - - - - - - -
Total Cost 9,126 9,364 9,539 11,085 11,578 11,360 13,503 -22.93%
-
Net Worth 17,414 18,322 20,021 20,981 23,317 26,203 29,016 -28.78%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 17,414 18,322 20,021 20,981 23,317 26,203 29,016 -28.78%
NOSH 93,978 94,347 94,128 94,086 94,023 93,986 94,087 -0.07%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -129.53% -286.94% -1,679.66% -2,879.93% -5,162.73% -4,796.55% -37.18% -
ROE -29.57% -37.90% -44.97% -51.06% -48.71% -42.47% -12.61% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.23 2.56 0.57 0.40 0.23 0.25 10.46 -45.22%
EPS -5.48 -7.36 -9.57 -11.39 -12.08 -11.84 -3.89 25.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1853 0.1942 0.2127 0.223 0.248 0.2788 0.3084 -28.72%
Adjusted Per Share Value based on latest NOSH - 94,240
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.90 1.76 0.39 0.27 0.16 0.17 7.17 -45.21%
EPS -3.75 -5.06 -6.56 -7.81 -8.28 -8.11 -2.67 25.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1269 0.1335 0.1459 0.1529 0.1699 0.191 0.2115 -28.79%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.515 0.475 0.48 0.48 0.60 0.63 0.50 -
P/RPS 12.17 18.52 84.29 121.40 256.43 255.22 4.78 86.13%
P/EPS -9.40 -6.45 -5.02 -4.22 -4.97 -5.32 -12.85 -18.76%
EY -10.64 -15.49 -19.93 -23.72 -20.13 -18.79 -7.78 23.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 2.45 2.26 2.15 2.42 2.26 1.62 43.19%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/02/14 25/11/13 27/08/13 10/05/13 22/02/13 19/11/12 28/08/12 -
Price 0.48 0.45 0.455 0.445 0.50 0.62 0.64 -
P/RPS 11.35 17.54 79.90 112.55 213.69 251.17 6.12 50.77%
P/EPS -8.76 -6.11 -4.76 -3.91 -4.14 -5.24 -16.45 -34.22%
EY -11.42 -16.36 -21.02 -25.59 -24.16 -19.10 -6.08 52.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 2.32 2.14 2.00 2.02 2.22 2.08 15.69%

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