[MGRC] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
18-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -158.2%
YoY- -143.32%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 11,011 1,782 1,854 534 5,358 13,119 20,133 -33.09%
PBT -3,221 -4,293 -4,797 -6,660 19,602 20,530 21,840 -
Tax 0 0 -2,826 -2,826 -3,302 -3,430 -647 -
NP -3,221 -4,293 -7,623 -9,486 16,300 17,100 21,193 -
-
NP to SH -3,221 -4,293 -7,623 -9,486 16,300 17,100 21,193 -
-
Tax Rate - - - - 16.85% 16.71% 2.96% -
Total Cost 14,232 6,075 9,477 10,020 -10,942 -3,981 -1,060 -
-
Net Worth 29,427 16,424 20,559 7,866 9,429 10,257 1,285,600 -91.91%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 29,427 16,424 20,559 7,866 9,429 10,257 1,285,600 -91.91%
NOSH 124,210 118,510 118,510 103,510 103,510 103,510 103,510 12.91%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -29.25% -240.91% -411.17% -1,776.40% 304.22% 130.35% 105.26% -
ROE -10.95% -26.14% -37.08% -120.58% 172.86% 166.70% 1.65% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.06 1.64 1.77 0.52 5.18 12.67 19.45 -39.88%
EPS -2.65 -3.95 -7.27 -9.16 15.75 16.52 20.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2421 0.1513 0.1961 0.076 0.0911 0.0991 12.42 -92.73%
Adjusted Per Share Value based on latest NOSH - 103,510
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.07 1.31 1.36 0.39 3.93 9.61 14.75 -33.08%
EPS -2.36 -3.15 -5.59 -6.95 11.94 12.53 15.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2156 0.1204 0.1507 0.0576 0.0691 0.0752 9.4203 -91.92%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.26 1.49 0.99 1.02 0.50 0.345 0.21 -
P/RPS 24.95 90.77 55.98 197.72 9.66 2.72 1.08 709.59%
P/EPS -85.29 -37.68 -13.62 -11.13 3.18 2.09 1.03 -
EY -1.17 -2.65 -7.34 -8.98 31.49 47.88 97.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.33 9.85 5.05 13.42 5.49 3.48 0.02 5892.54%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 23/09/21 27/05/21 18/02/21 30/11/20 21/08/20 22/05/20 -
Price 2.57 2.48 1.35 1.23 0.58 0.525 0.36 -
P/RPS 28.37 151.08 76.34 238.42 11.20 4.14 1.85 516.22%
P/EPS -96.98 -62.71 -18.57 -13.42 3.68 3.18 1.76 -
EY -1.03 -1.59 -5.39 -7.45 27.15 31.47 56.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.62 16.39 6.88 16.18 6.37 5.30 0.03 4886.37%

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