[MGRC] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 6.7%
YoY- 39.5%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 8,673 6,363 4,411 2,668 2,414 1,083 536 536.50%
PBT 134 -2,053 -4,279 -5,474 -5,868 -7,922 -8,955 -
Tax -11 -16 -23 -30 -31 -35 -48 -62.45%
NP 123 -2,069 -4,302 -5,504 -5,899 -7,957 -9,003 -
-
NP to SH 123 -2,069 -4,302 -5,504 -5,899 -7,957 -9,003 -
-
Tax Rate 8.21% - - - - - - -
Total Cost 8,550 8,432 8,713 8,172 8,313 9,040 9,539 -7.01%
-
Net Worth 16,076 14,694 15,631 15,508 17,468 18,322 20,313 -14.40%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 16,076 14,694 15,631 15,508 17,468 18,322 20,313 -14.40%
NOSH 93,958 93,773 93,600 94,278 94,269 94,347 94,567 -0.42%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.42% -32.52% -97.53% -206.30% -244.37% -734.72% -1,679.66% -
ROE 0.77% -14.08% -27.52% -35.49% -33.77% -43.43% -44.32% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.23 6.79 4.71 2.83 2.56 1.15 0.57 536.81%
EPS 0.13 -2.21 -4.60 -5.84 -6.26 -8.43 -9.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1711 0.1567 0.167 0.1645 0.1853 0.1942 0.2148 -14.03%
Adjusted Per Share Value based on latest NOSH - 94,278
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.36 4.66 3.23 1.96 1.77 0.79 0.39 539.81%
EPS 0.09 -1.52 -3.15 -4.03 -4.32 -5.83 -6.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1178 0.1077 0.1145 0.1136 0.128 0.1343 0.1488 -14.38%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.46 0.47 0.42 0.50 0.515 0.475 0.48 -
P/RPS 4.98 6.93 8.91 17.67 20.11 41.38 84.69 -84.80%
P/EPS 351.39 -21.30 -9.14 -8.56 -8.23 -5.63 -5.04 -
EY 0.28 -4.69 -10.94 -11.68 -12.15 -17.76 -19.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 3.00 2.51 3.04 2.78 2.45 2.23 13.27%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 24/11/14 25/08/14 27/05/14 17/02/14 25/11/13 27/08/13 -
Price 0.42 0.46 0.485 0.44 0.48 0.45 0.455 -
P/RPS 4.55 6.78 10.29 15.55 18.74 39.20 80.28 -85.16%
P/EPS 320.83 -20.85 -10.55 -7.54 -7.67 -5.34 -4.78 -
EY 0.31 -4.80 -9.48 -13.27 -13.04 -18.74 -20.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.94 2.90 2.67 2.59 2.32 2.12 10.09%

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