[MGRC] YoY Quarter Result on 31-Dec-2021 [#2]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 323.01%
YoY- 165.06%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 7,628 136 4,960 6,929 6,908 2,046 3,194 15.59%
PBT 1,011 -1,554 24,708 -911 -694 -463 490 12.81%
Tax 0 0 -476 -80 -114 -8 -1 -
NP 1,011 -1,554 24,232 -991 -808 -471 489 12.85%
-
NP to SH 1,011 -1,554 24,232 -991 -808 -471 489 12.85%
-
Tax Rate 0.00% - 1.93% - - - 0.20% -
Total Cost 6,617 1,690 -19,272 7,920 7,716 2,517 2,705 16.06%
-
Net Worth 3,046,400 7,866 37,294 18,228 22,668 24,066 19,033 132.83%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 3,046,400 7,866 37,294 18,228 22,668 24,066 19,033 132.83%
NOSH 124,210 103,510 103,510 103,510 103,510 103,510 94,038 4.74%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 13.25% -1,142.65% 488.55% -14.30% -11.70% -23.02% 15.31% -
ROE 0.03% -19.75% 64.97% -5.44% -3.56% -1.96% 2.57% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 6.26 0.13 4.79 6.69 6.67 1.98 3.40 10.69%
EPS 0.83 -1.50 23.41 -0.96 -0.78 -0.46 0.52 8.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 25.00 0.076 0.3603 0.1761 0.219 0.2325 0.2024 122.99%
Adjusted Per Share Value based on latest NOSH - 124,210
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 5.56 0.10 3.61 5.05 5.03 1.49 2.33 15.58%
EPS 0.74 -1.13 17.66 -0.72 -0.59 -0.34 0.36 12.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 22.2024 0.0573 0.2718 0.1328 0.1652 0.1754 0.1387 132.83%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.16 1.02 0.405 0.235 0.35 0.55 0.75 -
P/RPS 18.53 776.33 8.45 3.51 5.24 27.83 22.08 -2.87%
P/EPS 139.82 -67.94 1.73 -24.55 -44.84 -120.87 144.23 -0.51%
EY 0.72 -1.47 57.80 -4.07 -2.23 -0.83 0.69 0.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 13.42 1.12 1.33 1.60 2.37 3.71 -51.18%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 16/02/22 18/02/21 18/02/20 22/02/19 26/02/18 21/02/17 24/02/16 -
Price 1.22 1.23 0.205 0.255 0.30 0.49 0.63 -
P/RPS 19.49 936.16 4.28 3.81 4.50 24.79 18.55 0.82%
P/EPS 147.05 -81.93 0.88 -26.63 -38.43 -107.69 121.15 3.27%
EY 0.68 -1.22 114.20 -3.75 -2.60 -0.93 0.83 -3.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 16.18 0.57 1.45 1.37 2.11 3.11 -49.73%

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