[MGRC] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -239.73%
YoY- -199.28%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 26,158 19,851 13,292 6,384 9,872 6,960 5,333 189.52%
PBT -4,377 -2,838 -1,484 -790 668 278 372 -
Tax -156 -250 -147 -33 -79 -24 -14 401.08%
NP -4,533 -3,088 -1,631 -823 589 254 358 -
-
NP to SH -4,533 -3,088 -1,631 -823 589 254 358 -
-
Tax Rate - - - - 11.83% 8.63% 3.76% -
Total Cost 30,691 22,939 14,923 7,207 9,283 6,706 4,975 237.48%
-
Net Worth 19,770 21,209 22,668 23,476 24,304 23,962 24,066 -12.31%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 19,770 21,209 22,668 23,476 24,304 23,962 24,066 -12.31%
NOSH 103,510 103,510 103,510 103,510 103,510 103,510 103,510 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -17.33% -15.56% -12.27% -12.89% 5.97% 3.65% 6.71% -
ROE -22.93% -14.56% -7.19% -3.51% 2.42% 1.06% 1.49% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 25.27 19.18 12.84 6.17 9.54 6.72 5.15 189.59%
EPS -4.38 -2.98 -1.58 -0.80 0.57 0.25 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.191 0.2049 0.219 0.2268 0.2348 0.2315 0.2325 -12.31%
Adjusted Per Share Value based on latest NOSH - 103,510
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 19.17 14.55 9.74 4.68 7.23 5.10 3.91 189.44%
EPS -3.32 -2.26 -1.20 -0.60 0.43 0.19 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1449 0.1554 0.1661 0.172 0.1781 0.1756 0.1763 -12.28%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.235 0.255 0.35 0.425 0.46 0.475 0.55 -
P/RPS 0.93 1.33 2.73 6.89 4.82 7.06 10.68 -80.44%
P/EPS -5.37 -8.55 -22.21 -53.45 80.84 193.57 159.02 -
EY -18.64 -11.70 -4.50 -1.87 1.24 0.52 0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.24 1.60 1.87 1.96 2.05 2.37 -35.49%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 24/05/18 26/02/18 22/11/17 30/08/17 11/05/17 21/02/17 -
Price 0.28 0.28 0.30 0.41 0.46 0.45 0.49 -
P/RPS 1.11 1.46 2.34 6.65 4.82 6.69 9.51 -76.21%
P/EPS -6.39 -9.39 -19.04 -51.57 80.84 183.38 141.68 -
EY -15.64 -10.65 -5.25 -1.94 1.24 0.55 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.37 1.37 1.81 1.96 1.94 2.11 -21.46%

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