[MGRC] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -23.33%
YoY- -697.33%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 14,441 8,673 2,414 3,508 14,506 5,564 21.00%
PBT 3,172 134 -5,868 -8,283 1,452 465 46.78%
Tax -4 -11 -31 -76 -143 -82 -45.32%
NP 3,168 123 -5,899 -8,359 1,309 383 52.55%
-
NP to SH 3,168 123 -5,899 -7,819 1,309 383 52.55%
-
Tax Rate 0.13% 8.21% - - 9.85% 17.63% -
Total Cost 11,273 8,550 8,313 11,867 13,197 5,181 16.81%
-
Net Worth 19,033 16,076 17,468 23,326 31,627 30,519 -9.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 19,033 16,076 17,468 23,326 31,627 30,519 -9.00%
NOSH 94,038 93,958 94,269 94,058 93,907 94,137 -0.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 21.94% 1.42% -244.37% -238.28% 9.02% 6.88% -
ROE 16.64% 0.77% -33.77% -33.52% 4.14% 1.25% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 15.36 9.23 2.56 3.73 15.45 5.91 21.03%
EPS 3.37 0.13 -6.26 -8.31 1.39 0.41 52.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2024 0.1711 0.1853 0.248 0.3368 0.3242 -8.98%
Adjusted Per Share Value based on latest NOSH - 94,058
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.58 6.36 1.77 2.57 10.63 4.08 20.98%
EPS 2.32 0.09 -4.32 -5.73 0.96 0.28 52.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1395 0.1178 0.128 0.1709 0.2318 0.2236 -8.99%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.75 0.46 0.515 0.60 0.675 0.895 -
P/RPS 4.88 4.98 20.11 16.09 4.37 15.14 -20.25%
P/EPS 22.26 351.39 -8.23 -7.22 48.42 219.98 -36.73%
EY 4.49 0.28 -12.15 -13.85 2.07 0.45 58.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 2.69 2.78 2.42 2.00 2.76 6.09%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/16 13/02/15 17/02/14 22/02/13 10/02/12 - -
Price 0.63 0.42 0.48 0.50 0.71 0.00 -
P/RPS 4.10 4.55 18.74 13.41 4.60 0.00 -
P/EPS 18.70 320.83 -7.67 -6.01 50.94 0.00 -
EY 5.35 0.31 -13.04 -16.63 1.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 2.45 2.59 2.02 2.11 0.00 -

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
Post a Comment