[MGRC] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 23.99%
YoY- -735.16%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 536 279 110 58 9,843 8,775 6,445 -80.97%
PBT -8,955 -7,997 -5,647 -2,761 -3,544 -1,963 -908 360.53%
Tax -48 -38 -32 -21 -116 -94 -72 -23.70%
NP -9,003 -8,035 -5,679 -2,782 -3,660 -2,057 -980 339.23%
-
NP to SH -9,003 -8,035 -5,679 -2,782 -3,660 -2,057 -980 339.23%
-
Tax Rate - - - - - - - -
Total Cost 9,539 8,314 5,789 2,840 13,503 10,832 7,425 18.19%
-
Net Worth 20,021 20,981 23,317 26,203 29,016 30,563 31,736 -26.46%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 20,021 20,981 23,317 26,203 29,016 30,563 31,736 -26.46%
NOSH 94,128 94,086 94,023 93,986 94,087 93,926 94,230 -0.07%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -1,679.66% -2,879.93% -5,162.73% -4,796.55% -37.18% -23.44% -15.21% -
ROE -44.97% -38.30% -24.35% -10.62% -12.61% -6.73% -3.09% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.57 0.30 0.12 0.06 10.46 9.34 6.84 -80.95%
EPS -9.57 -8.54 -6.04 -2.96 -3.89 -2.19 -1.04 339.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2127 0.223 0.248 0.2788 0.3084 0.3254 0.3368 -26.41%
Adjusted Per Share Value based on latest NOSH - 93,986
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.39 0.20 0.08 0.04 7.21 6.43 4.72 -81.05%
EPS -6.60 -5.89 -4.16 -2.04 -2.68 -1.51 -0.72 338.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1467 0.1537 0.1709 0.192 0.2126 0.224 0.2326 -26.47%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.48 0.48 0.60 0.63 0.50 0.64 0.675 -
P/RPS 84.29 161.87 512.85 1,020.89 4.78 6.85 9.87 318.35%
P/EPS -5.02 -5.62 -9.93 -21.28 -12.85 -29.22 -64.90 -81.87%
EY -19.93 -17.79 -10.07 -4.70 -7.78 -3.42 -1.54 452.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.15 2.42 2.26 1.62 1.97 2.00 8.49%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 10/05/13 22/02/13 19/11/12 28/08/12 22/05/12 10/02/12 -
Price 0.455 0.445 0.50 0.62 0.64 0.52 0.71 -
P/RPS 79.90 150.07 427.38 1,004.68 6.12 5.57 10.38 290.33%
P/EPS -4.76 -5.21 -8.28 -20.95 -16.45 -23.74 -68.27 -83.08%
EY -21.02 -19.19 -12.08 -4.77 -6.08 -4.21 -1.46 492.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.00 2.02 2.22 2.08 1.60 2.11 0.94%

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