[MGRC] QoQ Quarter Result on 31-Mar-2015 [#3]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -4.21%
YoY- 166.09%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 3,194 3,599 3,355 4,293 3,693 2,557 2,000 36.51%
PBT 490 906 478 1,298 1,355 498 237 62.07%
Tax -1 0 -1 -2 -2 -1 -3 -51.82%
NP 489 906 477 1,296 1,353 497 234 63.23%
-
NP to SH 489 906 477 1,296 1,353 497 234 63.23%
-
Tax Rate 0.20% 0.00% 0.21% 0.15% 0.15% 0.20% 1.27% -
Total Cost 2,705 2,693 2,878 2,997 2,340 2,060 1,766 32.77%
-
Net Worth 19,033 18,610 17,536 17,364 16,076 14,694 15,631 13.98%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 19,033 18,610 17,536 17,364 16,076 14,694 15,631 13.98%
NOSH 94,038 94,375 93,529 93,913 93,958 93,773 93,600 0.31%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 15.31% 25.17% 14.22% 30.19% 36.64% 19.44% 11.70% -
ROE 2.57% 4.87% 2.72% 7.46% 8.42% 3.38% 1.50% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.40 3.81 3.59 4.57 3.93 2.73 2.14 36.04%
EPS 0.52 0.96 0.51 1.38 1.44 0.53 0.25 62.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2024 0.1972 0.1875 0.1849 0.1711 0.1567 0.167 13.63%
Adjusted Per Share Value based on latest NOSH - 93,913
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.34 2.64 2.46 3.15 2.71 1.87 1.47 36.21%
EPS 0.36 0.66 0.35 0.95 0.99 0.36 0.17 64.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1395 0.1364 0.1285 0.1272 0.1178 0.1077 0.1145 14.03%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.75 0.53 0.565 0.605 0.46 0.47 0.42 -
P/RPS 22.08 13.90 15.75 13.23 11.70 17.24 19.66 8.02%
P/EPS 144.23 55.21 110.78 43.84 31.94 88.68 168.00 -9.64%
EY 0.69 1.81 0.90 2.28 3.13 1.13 0.60 9.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 2.69 3.01 3.27 2.69 3.00 2.51 29.66%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 23/11/15 24/08/15 25/05/15 13/02/15 24/11/14 25/08/14 -
Price 0.63 0.89 0.60 0.46 0.42 0.46 0.485 -
P/RPS 18.55 23.34 16.73 10.06 10.69 16.87 22.70 -12.56%
P/EPS 121.15 92.71 117.65 33.33 29.17 86.79 194.00 -26.87%
EY 0.83 1.08 0.85 3.00 3.43 1.15 0.52 36.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 4.51 3.20 2.49 2.45 2.94 2.90 4.75%

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