[MGRC] QoQ TTM 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- 98.94%
YoY- 7222.22%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 13,541 14,506 14,401 12,146 8,859 5,564 2,954 175.69%
PBT -577 1,452 3,710 2,778 1,439 465 -409 25.76%
Tax -133 -143 -164 -142 -114 -82 -27 189.22%
NP -710 1,309 3,546 2,636 1,325 383 -436 38.37%
-
NP to SH -710 1,309 3,546 2,636 1,325 383 -436 38.37%
-
Tax Rate - 9.85% 4.42% 5.11% 7.92% 17.63% - -
Total Cost 14,251 13,197 10,855 9,510 7,534 5,181 3,390 160.24%
-
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 -5.24% 9.02% 24.62% 21.70% 14.96% 6.88% -14.76% -
ROE -2.31% 4.14% 10.81% 8.06% 4.21% 1.25% -3.01% -
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 14.33 15.45 15.45 12.89 9.40 5.91 3.82 141.23%
EPS -0.75 1.39 3.81 2.80 1.41 0.41 -0.56 21.48%
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 9.87 10.57 10.50 8.85 6.46 4.06 2.15 175.96%
EPS -0.52 0.95 2.58 1.92 0.97 0.28 -0.32 38.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.224 0.2305 0.239 0.2384 0.2294 0.2224 0.1054 65.22%
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 4.47 4.37 4.53 5.62 7.44 15.14 0.00 -
P/EPS -85.16 48.42 18.40 25.91 49.77 219.98 0.00 -
EY -1.17 2.07 5.44 3.86 2.01 0.45 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 - - -
Price 0.52 0.71 0.71 0.72 0.715 0.00 0.00 -
P/RPS 3.63 4.60 4.59 5.58 7.60 0.00 0.00 -
P/EPS -69.19 50.94 18.66 25.73 50.83 0.00 0.00 -
EY -1.45 1.96 5.36 3.89 1.97 0.00 0.00 -
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 0.00 0.00 -

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