[MGRC] QoQ Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 15.16%
YoY- 184.22%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 8,581 6,793 3,599 13,898 10,543 6,250 2,557 123.98%
PBT 1,625 1,396 906 3,629 3,151 1,853 498 119.83%
Tax -2 -1 0 -6 -5 -3 -1 58.67%
NP 1,623 1,395 906 3,623 3,146 1,850 497 119.95%
-
NP to SH 1,623 1,395 906 3,623 3,146 1,850 497 119.95%
-
Tax Rate 0.12% 0.07% 0.00% 0.17% 0.16% 0.16% 0.20% -
Total Cost 6,958 5,398 2,693 10,275 7,397 4,400 2,060 124.95%
-
Net Worth 19,325 19,077 18,610 17,644 17,416 16,067 14,694 20.01%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 19,325 19,077 18,610 17,644 17,416 16,067 14,694 20.01%
NOSH 94,360 94,256 94,375 94,103 94,191 93,908 93,773 0.41%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 18.91% 20.54% 25.17% 26.07% 29.84% 29.60% 19.44% -
ROE 8.40% 7.31% 4.87% 20.53% 18.06% 11.51% 3.38% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.09 7.21 3.81 14.77 11.19 6.66 2.73 122.81%
EPS 1.72 1.48 0.96 3.85 3.34 1.97 0.53 119.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2048 0.2024 0.1972 0.1875 0.1849 0.1711 0.1567 19.51%
Adjusted Per Share Value based on latest NOSH - 93,529
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 6.25 4.95 2.62 10.13 7.68 4.56 1.86 124.17%
EPS 1.18 1.02 0.66 2.64 2.29 1.35 0.36 120.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1408 0.139 0.1356 0.1286 0.1269 0.1171 0.1071 19.98%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.66 0.75 0.53 0.565 0.605 0.46 0.47 -
P/RPS 7.26 10.41 13.90 3.83 5.41 6.91 17.24 -43.78%
P/EPS 38.37 50.68 55.21 14.68 18.11 23.35 88.68 -42.76%
EY 2.61 1.97 1.81 6.81 5.52 4.28 1.13 74.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.22 3.71 2.69 3.01 3.27 2.69 3.00 4.82%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 24/02/16 23/11/15 24/08/15 25/05/15 13/02/15 24/11/14 -
Price 0.58 0.63 0.89 0.60 0.46 0.42 0.46 -
P/RPS 6.38 8.74 23.34 4.06 4.11 6.31 16.87 -47.67%
P/EPS 33.72 42.57 92.71 15.58 13.77 21.32 86.79 -46.72%
EY 2.97 2.35 1.08 6.42 7.26 4.69 1.15 88.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 3.11 4.51 3.20 2.49 2.45 2.94 -2.50%

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