[MGRC] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 187.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 14,401 12,146 8,859 5,564 2,954 1,479 0 -
PBT 3,710 2,778 1,439 465 -409 47 0 -
Tax -164 -142 -114 -82 -27 -11 0 -
NP 3,546 2,636 1,325 383 -436 36 0 -
-
NP to SH 3,546 2,636 1,325 383 -436 36 0 -
-
Tax Rate 4.42% 5.11% 7.92% 17.63% - 23.40% - -
Total Cost 10,855 9,510 7,534 5,181 3,390 1,443 0 -
-
Net Worth 32,794 32,714 31,481 30,519 14,461 11,289 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 32,794 32,714 31,481 30,519 14,461 11,289 0 -
NOSH 93,191 94,195 94,200 94,137 77,377 71,999 0 -
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 24.62% 21.70% 14.96% 6.88% -14.76% 2.43% 0.00% -
ROE 10.81% 8.06% 4.21% 1.25% -3.01% 0.32% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 15.45 12.89 9.40 5.91 3.82 2.05 0.00 -
EPS 3.81 2.80 1.41 0.41 -0.56 0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3519 0.3473 0.3342 0.3242 0.1869 0.1568 0.00 -
Adjusted Per Share Value based on latest NOSH - 94,137
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.50 8.85 6.46 4.06 2.15 1.08 0.00 -
EPS 2.58 1.92 0.97 0.28 -0.32 0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.239 0.2384 0.2294 0.2224 0.1054 0.0823 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 - - - -
Price 0.70 0.725 0.70 0.895 0.00 0.00 0.00 -
P/RPS 4.53 5.62 7.44 15.14 0.00 0.00 0.00 -
P/EPS 18.40 25.91 49.77 219.98 0.00 0.00 0.00 -
EY 5.44 3.86 2.01 0.45 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.09 2.09 2.76 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 22/08/11 27/05/11 - - - - -
Price 0.71 0.72 0.715 0.00 0.00 0.00 0.00 -
P/RPS 4.59 5.58 7.60 0.00 0.00 0.00 0.00 -
P/EPS 18.66 25.73 50.83 0.00 0.00 0.00 0.00 -
EY 5.36 3.89 1.97 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.07 2.14 0.00 0.00 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