[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

MGRC QFR4.14 (bursa).pdf

Latest QR

Upcoming QR

MGRC's Result

MGRC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	2,912	1,851	3,355	2,000	257	1,068	4,766	-7.87%
YoY %	57.32%	-44.83%	67.75%	678.21%	-75.94%	-77.59%	-	-
Horiz. %	61.10%	38.84%	70.39%	41.96%	5.39%	22.41%	100.00%	-
PBT	390	119	478	237	-958	-1,581	1,386	-19.03%
YoY %	227.73%	-75.10%	101.69%	124.74%	39.41%	-214.07%	-	-
Horiz. %	28.14%	8.59%	34.49%	17.10%	-69.12%	-114.07%	100.00%	-
Tax	-55	-5	-1	-3	-10	-22	-39	5.89%
YoY %	-1,000.00%	-400.00%	66.67%	70.00%	54.55%	43.59%	-	-
Horiz. %	141.03%	12.82%	2.56%	7.69%	25.64%	56.41%	100.00%	-
NP	335	114	477	234	-968	-1,603	1,347	-20.68%
YoY %	193.86%	-76.10%	103.85%	124.17%	39.61%	-219.01%	-	-
Horiz. %	24.87%	8.46%	35.41%	17.37%	-71.86%	-119.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	335	114	477	234	-968	-1,603	1,347	-20.68%
YoY %	193.86%	-76.10%	103.85%	124.17%	39.61%	-219.01%	-	-
Horiz. %	24.87%	8.46%	35.41%	17.37%	-71.86%	-119.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.10%	4.20%	0.21%	1.27%	-	-	2.81%	-
YoY %	235.71%	1,900.00%	-83.46%	0.00%	-	-	-	-
Horiz. %	501.78%	149.47%	7.47%	45.20%	-	-	100.00%	-
Total Cost	2,577	1,737	2,878	1,766	1,225	2,671	3,419	-4.59%
YoY %	48.36%	-39.65%	62.97%	44.16%	-54.14%	-21.88%	-	-
Horiz. %	75.37%	50.80%	84.18%	51.65%	35.83%	78.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,304	19,570	17,536	15,631	20,313	29,080	32,714	-4.82%
YoY %	24.19%	11.60%	12.19%	-23.05%	-30.15%	-11.11%	-	-
Horiz. %	74.29%	59.82%	53.60%	47.78%	62.09%	88.89%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	24,304	19,570	17,536	15,631	20,313	29,080	32,714	-4.82%
YoY %	24.19%	11.60%	12.19%	-23.05%	-30.15%	-11.11%	-	-
Horiz. %	74.29%	59.82%	53.60%	47.78%	62.09%	88.89%	100.00%	-
NOSH	103,510	95,000	93,529	93,600	94,567	94,294	94,195	1.58%
YoY %	8.96%	1.57%	-0.08%	-1.02%	0.29%	0.11%	-	-
Horiz. %	109.89%	100.85%	99.29%	99.37%	100.39%	100.11%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	11.50%	6.16%	14.22%	11.70%	-376.65%	-150.09%	28.26%	-
YoY %	86.69%	-56.68%	21.54%	103.11%	-150.95%	-631.10%	-	-
Horiz. %	40.69%	21.80%	50.32%	41.40%	-1,332.80%	-531.10%	100.00%	-
ROE	1.38%	0.58%	2.72%	1.50%	-4.77%	-5.51%	4.12%	-
YoY %	137.93%	-78.68%	81.33%	131.45%	13.43%	-233.74%	-	-
Horiz. %	33.50%	14.08%	66.02%	36.41%	-115.78%	-133.74%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	2.81	1.95	3.59	2.14	0.27	1.13	5.06	-9.32%
YoY %	44.10%	-45.68%	67.76%	692.59%	-76.11%	-77.67%	-	-
Horiz. %	55.53%	38.54%	70.95%	42.29%	5.34%	22.33%	100.00%	-
EPS	0.32	0.12	0.51	0.25	-1.03	-1.70	1.43	-22.06%
YoY %	166.67%	-76.47%	104.00%	124.27%	39.41%	-218.88%	-	-
Horiz. %	22.38%	8.39%	35.66%	17.48%	-72.03%	-118.88%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2348	0.206	0.1875	0.167	0.2148	0.3084	0.3473	-6.31%
YoY %	13.98%	9.87%	12.28%	-22.25%	-30.35%	-11.20%	-	-
Horiz. %	67.61%	59.31%	53.99%	48.09%	61.85%	88.80%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 93,600
RPS	2.12	1.35	2.45	1.46	0.19	0.78	3.47	-7.87%
YoY %	57.04%	-44.90%	67.81%	668.42%	-75.64%	-77.52%	-	-
Horiz. %	61.10%	38.90%	70.61%	42.07%	5.48%	22.48%	100.00%	-
EPS	0.24	0.08	0.35	0.17	-0.71	-1.17	0.98	-20.88%
YoY %	200.00%	-77.14%	105.88%	123.94%	39.32%	-219.39%	-	-
Horiz. %	24.49%	8.16%	35.71%	17.35%	-72.45%	-119.39%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1771	0.1426	0.1278	0.1139	0.148	0.2119	0.2384	-4.82%
YoY %	24.19%	11.58%	12.20%	-23.04%	-30.16%	-11.12%	-	-
Horiz. %	74.29%	59.82%	53.61%	47.78%	62.08%	88.88%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-36.28%	62.92%	-19.89%	-88.87%	300.05%	208.09%	-	-
Horiz. %	114.10%	179.06%	109.91%	137.19%	1,232.52%	308.09%	100.00%	-
P/EPS	142.13	416.67	110.78	168.00	-46.89	-29.41	50.70	18.72%
YoY %	-65.89%	276.12%	-34.06%	458.29%	-59.44%	-158.01%	-	-
Horiz. %	280.34%	821.83%	218.50%	331.36%	-92.49%	-58.01%	100.00%	-
EY	0.70	0.24	0.90	0.60	-2.13	-3.40	1.97	-15.82%
YoY %	191.67%	-73.33%	50.00%	128.17%	37.35%	-272.59%	-	-
Horiz. %	35.53%	12.18%	45.69%	30.46%	-108.12%	-172.59%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.96	2.43	3.01	2.51	2.23	1.62	2.09	-1.06%
YoY %	-19.34%	-19.27%	19.92%	12.56%	37.65%	-22.49%	-	-
Horiz. %	93.78%	116.27%	144.02%	120.10%	106.70%	77.51%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-37.55%	56.49%	-26.30%	-86.44%	196.28%	297.12%	-	-
Horiz. %	114.90%	183.98%	117.57%	159.52%	1,176.60%	397.12%	100.00%	-
P/EPS	142.13	425.00	117.65	194.00	-44.45	-37.65	50.35	18.86%
YoY %	-66.56%	261.24%	-39.36%	536.45%	-18.06%	-174.78%	-	-
Horiz. %	282.28%	844.09%	233.66%	385.30%	-88.28%	-74.78%	100.00%	-
EY	0.70	0.24	0.85	0.52	-2.25	-2.66	1.99	-15.96%
YoY %	191.67%	-71.76%	63.46%	123.11%	15.41%	-233.67%	-	-
Horiz. %	35.18%	12.06%	42.71%	26.13%	-113.07%	-133.67%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.96	2.48	3.20	2.90	2.12	2.08	2.07	-0.90%
YoY %	-20.97%	-22.50%	10.34%	36.79%	1.92%	0.48%	-	-
Horiz. %	94.69%	119.81%	154.59%	140.10%	102.42%	100.48%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos