[MGRC] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 13.37%
YoY- 169.36%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 26,468 9,280 11,441 14,057 3,214 372 11,700 14.56%
PBT -3,784 370 2,166 4,201 -6,021 -10,662 -2,617 6.33%
Tax -333 -32 -2 -6 -26 -50 -125 17.73%
NP -4,117 338 2,164 4,194 -6,048 -10,713 -2,742 7.00%
-
NP to SH -4,117 338 2,164 4,194 -6,048 -10,713 -2,742 7.00%
-
Tax Rate - 8.65% 0.09% 0.14% - - - -
Total Cost 30,585 8,941 9,277 9,862 9,262 11,085 14,442 13.31%
-
Net Worth 21,209 23,962 19,325 17,416 15,480 20,981 30,563 -5.90%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 21,209 23,962 19,325 17,416 15,480 20,981 30,563 -5.90%
NOSH 103,510 103,510 94,360 94,191 94,107 94,086 93,926 1.63%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -15.56% 3.65% 18.91% 29.84% -188.14% -2,879.93% -23.44% -
ROE -19.41% 1.41% 11.20% 24.09% -39.07% -51.06% -8.97% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 25.57 8.97 12.13 14.92 3.42 0.40 12.46 12.72%
EPS -3.97 0.33 2.29 4.45 -6.43 -11.39 -2.92 5.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2049 0.2315 0.2048 0.1849 0.1645 0.223 0.3254 -7.41%
Adjusted Per Share Value based on latest NOSH - 93,913
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 19.29 6.76 8.34 10.25 2.34 0.27 8.53 14.56%
EPS -3.00 0.25 1.58 3.06 -4.41 -7.81 -2.00 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1546 0.1746 0.1408 0.1269 0.1128 0.1529 0.2228 -5.90%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.255 0.475 0.66 0.605 0.50 0.48 0.64 -
P/RPS 1.00 5.30 5.44 4.05 14.64 121.40 5.14 -23.86%
P/EPS -6.41 145.18 28.78 13.59 -7.78 -4.22 -21.92 -18.52%
EY -15.60 0.69 3.47 7.36 -12.85 -23.72 -4.56 22.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 2.05 3.22 3.27 3.04 2.15 1.97 -7.42%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 11/05/17 25/05/16 25/05/15 27/05/14 10/05/13 22/05/12 -
Price 0.28 0.45 0.58 0.46 0.44 0.445 0.52 -
P/RPS 1.10 5.02 4.78 3.08 12.88 112.55 4.17 -19.90%
P/EPS -7.04 137.54 25.29 10.33 -6.85 -3.91 -17.81 -14.32%
EY -14.21 0.73 3.95 9.68 -14.61 -25.59 -5.62 16.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.94 2.83 2.49 2.67 2.00 1.60 -2.55%

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