[MGRC] QoQ Quarter Result on 30-Jun-2011 [#4]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 42.99%
YoY- 3641.67%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 2,330 2,715 3,730 4,766 3,295 2,610 1,475 35.59%
PBT -1,055 -1,384 476 1,386 974 874 -456 74.83%
Tax -22 -34 -38 -39 -32 -55 -16 23.62%
NP -1,077 -1,418 438 1,347 942 819 -472 73.23%
-
NP to SH -1,077 -1,418 438 1,347 942 819 -472 73.23%
-
Tax Rate - - 7.98% 2.81% 3.29% 6.29% - -
Total Cost 3,407 4,133 3,292 3,419 2,353 1,791 1,947 45.16%
-
Net Worth 30,741 31,627 32,794 32,714 31,481 30,519 14,461 65.25%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 30,741 31,627 32,794 32,714 31,481 30,519 14,461 65.25%
NOSH 94,473 93,907 93,191 94,195 94,200 94,137 77,377 14.22%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -46.22% -52.23% 11.74% 28.26% 28.59% 31.38% -32.00% -
ROE -3.50% -4.48% 1.34% 4.12% 2.99% 2.68% -3.26% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.47 2.89 4.00 5.06 3.50 2.77 1.91 18.67%
EPS -1.14 -1.51 0.47 1.43 1.00 0.87 -0.61 51.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3254 0.3368 0.3519 0.3473 0.3342 0.3242 0.1869 44.67%
Adjusted Per Share Value based on latest NOSH - 94,195
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.71 1.99 2.73 3.49 2.41 1.91 1.08 35.80%
EPS -0.79 -1.04 0.32 0.99 0.69 0.60 -0.35 71.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2253 0.2318 0.2403 0.2397 0.2307 0.2236 0.106 65.23%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 - -
Price 0.64 0.675 0.70 0.725 0.70 0.895 0.00 -
P/RPS 25.95 23.35 17.49 14.33 20.01 32.28 0.00 -
P/EPS -56.14 -44.70 148.94 50.70 70.00 102.87 0.00 -
EY -1.78 -2.24 0.67 1.97 1.43 0.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.00 1.99 2.09 2.09 2.76 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 10/02/12 16/11/11 22/08/11 27/05/11 18/02/11 30/11/10 -
Price 0.52 0.71 0.71 0.72 0.715 0.80 0.85 -
P/RPS 21.08 24.56 17.74 14.23 20.44 28.85 44.59 -39.28%
P/EPS -45.61 -47.02 151.06 50.35 71.50 91.95 -139.34 -52.47%
EY -2.19 -2.13 0.66 1.99 1.40 1.09 -0.72 109.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.11 2.02 2.07 2.14 2.47 4.55 -50.14%

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