[MGRC] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -96.64%
YoY- -848.1%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 26,965 26,944 26,158 22,763 17,831 12,969 9,872 95.04%
PBT -4,180 -3,963 -4,377 -2,448 -1,188 -957 668 -
Tax -269 -303 -166 -305 -212 -106 -79 125.82%
NP -4,449 -4,266 -4,543 -2,753 -1,400 -1,063 589 -
-
NP to SH -4,449 -4,266 -4,543 -2,753 -1,400 -1,063 589 -
-
Tax Rate - - - - - - 11.83% -
Total Cost 31,414 31,210 30,701 25,516 19,231 14,032 9,283 124.90%
-
Net Worth 18,228 19,221 19,770 21,209 22,668 23,476 24,304 -17.40%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 18,228 19,221 19,770 21,209 22,668 23,476 24,304 -17.40%
NOSH 103,510 103,510 103,510 103,510 103,510 103,510 103,510 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -16.50% -15.83% -17.37% -12.09% -7.85% -8.20% 5.97% -
ROE -24.41% -22.19% -22.98% -12.98% -6.18% -4.53% 2.42% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 26.05 26.03 25.27 21.99 17.23 12.53 9.54 95.00%
EPS -4.30 -4.12 -4.39 -2.66 -1.35 -1.03 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1761 0.1857 0.191 0.2049 0.219 0.2268 0.2348 -17.40%
Adjusted Per Share Value based on latest NOSH - 103,510
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.65 19.64 19.06 16.59 13.00 9.45 7.19 95.11%
EPS -3.24 -3.11 -3.31 -2.01 -1.02 -0.77 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1328 0.1401 0.1441 0.1546 0.1652 0.1711 0.1771 -17.41%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.235 0.265 0.235 0.255 0.35 0.425 0.46 -
P/RPS 0.90 1.02 0.93 1.16 2.03 3.39 4.82 -67.23%
P/EPS -5.47 -6.43 -5.35 -9.59 -25.88 -41.38 80.84 -
EY -18.29 -15.55 -18.68 -10.43 -3.86 -2.42 1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.43 1.23 1.24 1.60 1.87 1.96 -22.72%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 19/11/18 24/08/18 24/05/18 26/02/18 22/11/17 30/08/17 -
Price 0.255 0.255 0.28 0.28 0.30 0.41 0.46 -
P/RPS 0.98 0.98 1.11 1.27 1.74 3.27 4.82 -65.32%
P/EPS -5.93 -6.19 -6.38 -10.53 -22.18 -39.92 80.84 -
EY -16.86 -16.16 -15.67 -9.50 -4.51 -2.50 1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.37 1.47 1.37 1.37 1.81 1.96 -18.15%

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