[MGRC] QoQ TTM Result on 30-Sep-2019 [#1]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 13.37%
YoY- 22.06%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 13,119 20,133 26,435 28,404 27,726 27,016 26,965 -38.16%
PBT 20,530 21,840 22,574 -3,045 -3,516 -3,755 -4,180 -
Tax -3,430 -647 -676 -280 -322 -195 -269 446.64%
NP 17,100 21,193 21,898 -3,325 -3,838 -3,950 -4,449 -
-
NP to SH 17,100 21,193 21,898 -3,325 -3,838 -3,950 -4,449 -
-
Tax Rate 16.71% 2.96% 2.99% - - - - -
Total Cost -3,981 -1,060 4,537 31,729 31,564 30,966 31,414 -
-
Net Worth 10,257 1,285,600 37,294 15,712 15,930 17,275 18,228 -31.86%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 10,257 1,285,600 37,294 15,712 15,930 17,275 18,228 -31.86%
NOSH 103,510 103,510 103,510 103,510 103,510 103,510 103,510 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 130.35% 105.26% 82.84% -11.71% -13.84% -14.62% -16.50% -
ROE 166.70% 1.65% 58.72% -21.16% -24.09% -22.86% -24.41% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 12.67 19.45 25.54 27.44 26.79 26.10 26.05 -38.18%
EPS 16.52 20.47 21.16 -3.21 -3.71 -3.82 -4.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0991 12.42 0.3603 0.1518 0.1539 0.1669 0.1761 -31.86%
Adjusted Per Share Value based on latest NOSH - 103,510
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 9.56 14.67 19.27 20.70 20.21 19.69 19.65 -38.16%
EPS 12.46 15.45 15.96 -2.42 -2.80 -2.88 -3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0748 9.3695 0.2718 0.1145 0.1161 0.1259 0.1328 -31.82%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.345 0.21 0.405 0.28 0.305 0.27 0.235 -
P/RPS 2.72 1.08 1.59 1.02 1.14 1.03 0.90 109.17%
P/EPS 2.09 1.03 1.91 -8.72 -8.23 -7.08 -5.47 -
EY 47.88 97.50 52.24 -11.47 -12.16 -14.13 -18.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.48 0.02 1.12 1.84 1.98 1.62 1.33 89.99%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 21/08/20 22/05/20 18/02/20 19/11/19 27/08/19 24/05/19 22/02/19 -
Price 0.525 0.36 0.205 0.30 0.27 0.285 0.255 -
P/RPS 4.14 1.85 0.80 1.09 1.01 1.09 0.98 161.55%
P/EPS 3.18 1.76 0.97 -9.34 -7.28 -7.47 -5.93 -
EY 31.47 56.87 103.20 -10.71 -13.73 -13.39 -16.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.30 0.03 0.57 1.98 1.75 1.71 1.45 137.47%

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