[MGRC] YoY Quarter Result on 30-Jun-2014 [#4]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 111.93%
YoY- 124.17%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 2,912 1,851 3,355 2,000 257 1,068 4,766 -7.87%
PBT 390 119 478 237 -958 -1,581 1,386 -19.03%
Tax -55 -5 -1 -3 -10 -22 -39 5.89%
NP 335 114 477 234 -968 -1,603 1,347 -20.68%
-
NP to SH 335 114 477 234 -968 -1,603 1,347 -20.68%
-
Tax Rate 14.10% 4.20% 0.21% 1.27% - - 2.81% -
Total Cost 2,577 1,737 2,878 1,766 1,225 2,671 3,419 -4.59%
-
Net Worth 24,304 19,570 17,536 15,631 20,313 29,080 32,714 -4.82%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 24,304 19,570 17,536 15,631 20,313 29,080 32,714 -4.82%
NOSH 103,510 95,000 93,529 93,600 94,567 94,294 94,195 1.58%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 11.50% 6.16% 14.22% 11.70% -376.65% -150.09% 28.26% -
ROE 1.38% 0.58% 2.72% 1.50% -4.77% -5.51% 4.12% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.81 1.95 3.59 2.14 0.27 1.13 5.06 -9.32%
EPS 0.32 0.12 0.51 0.25 -1.03 -1.70 1.43 -22.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2348 0.206 0.1875 0.167 0.2148 0.3084 0.3473 -6.31%
Adjusted Per Share Value based on latest NOSH - 93,600
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.13 1.36 2.46 1.47 0.19 0.78 3.49 -7.89%
EPS 0.25 0.08 0.35 0.17 -0.71 -1.17 0.99 -20.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1781 0.1434 0.1285 0.1145 0.1488 0.2131 0.2397 -4.82%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.46 0.50 0.565 0.42 0.48 0.50 0.725 -
P/RPS 16.35 25.66 15.75 19.66 176.62 44.15 14.33 2.22%
P/EPS 142.13 416.67 110.78 168.00 -46.89 -29.41 50.70 18.72%
EY 0.70 0.24 0.90 0.60 -2.13 -3.40 1.97 -15.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.43 3.01 2.51 2.23 1.62 2.09 -1.06%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 30/08/16 24/08/15 25/08/14 27/08/13 28/08/12 22/08/11 -
Price 0.46 0.51 0.60 0.485 0.455 0.64 0.72 -
P/RPS 16.35 26.18 16.73 22.70 167.43 56.51 14.23 2.33%
P/EPS 142.13 425.00 117.65 194.00 -44.45 -37.65 50.35 18.86%
EY 0.70 0.24 0.85 0.52 -2.25 -2.66 1.99 -15.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.48 3.20 2.90 2.12 2.08 2.07 -0.90%

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