[MGRC] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 122.27%
YoY- 128.69%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 37,264 348 31,392 28,680 25,536 13,148 14,396 17.15%
PBT 956 -3,332 380 -1,504 -3,160 3,340 3,624 -19.89%
Tax 0 0 -512 -680 -132 -24 0 -
NP 956 -3,332 -132 -2,184 -3,292 3,316 3,624 -19.89%
-
NP to SH 956 -3,332 -132 -2,184 -3,292 3,316 3,624 -19.89%
-
Tax Rate 0.00% - 134.74% - - 0.72% 0.00% -
Total Cost 36,308 3,680 31,524 30,864 28,828 9,832 10,772 22.42%
-
Net Worth 29,427 9,429 15,712 19,221 23,476 20,244 18,610 7.92%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 29,427 9,429 15,712 19,221 23,476 20,244 18,610 7.92%
NOSH 124,210 103,510 103,510 103,510 103,510 94,204 94,375 4.68%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 2.57% -957.47% -0.42% -7.62% -12.89% 25.22% 25.17% -
ROE 3.25% -35.33% -0.84% -11.36% -14.02% 16.38% 19.47% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 30.66 0.34 30.33 27.71 24.67 13.96 15.25 12.33%
EPS 0.80 -3.20 -0.12 -2.12 -3.20 3.52 3.84 -22.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2421 0.0911 0.1518 0.1857 0.2268 0.2149 0.1972 3.47%
Adjusted Per Share Value based on latest NOSH - 124,210
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 27.16 0.25 22.88 20.90 18.61 9.58 10.49 17.16%
EPS 0.70 -2.43 -0.10 -1.59 -2.40 2.42 2.64 -19.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2145 0.0687 0.1145 0.1401 0.1711 0.1475 0.1356 7.93%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.26 0.50 0.28 0.265 0.425 0.505 0.53 -
P/RPS 7.37 148.72 0.92 0.96 1.72 3.62 3.47 13.36%
P/EPS 287.35 -15.53 -219.57 -12.56 -13.36 14.35 13.80 65.78%
EY 0.35 -6.44 -0.46 -7.96 -7.48 6.97 7.25 -39.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.33 5.49 1.84 1.43 1.87 2.35 2.69 23.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 30/11/20 19/11/19 19/11/18 22/11/17 21/11/16 23/11/15 -
Price 2.57 0.58 0.30 0.255 0.41 0.59 0.89 -
P/RPS 8.38 172.52 0.99 0.92 1.66 4.23 5.83 6.22%
P/EPS 326.76 -18.02 -235.25 -12.09 -12.89 16.76 23.18 55.36%
EY 0.31 -5.55 -0.43 -8.27 -7.76 5.97 4.31 -35.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.62 6.37 1.98 1.37 1.81 2.75 4.51 15.32%

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