[MGRC] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 6.7%
YoY- 39.5%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 8,811 11,936 12,543 2,668 1,347 13,541 8,859 -0.09%
PBT 397 2,103 3,388 -5,474 -9,578 -577 1,439 -19.30%
Tax -29 -3 -8 -30 -60 -133 -114 -20.38%
NP 368 2,100 3,380 -5,504 -9,638 -710 1,325 -19.21%
-
NP to SH 368 2,100 3,380 -5,504 -9,098 -710 1,325 -19.21%
-
Tax Rate 7.30% 0.14% 0.24% - - - 7.92% -
Total Cost 8,443 9,836 9,163 8,172 10,985 14,251 7,534 1.91%
-
Net Worth 23,962 19,455 17,364 15,508 21,015 30,741 31,481 -4.44%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 23,962 19,455 17,364 15,508 21,015 30,741 31,481 -4.44%
NOSH 103,510 95,000 93,913 94,278 94,240 94,473 94,200 1.58%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 4.18% 17.59% 26.95% -206.30% -715.52% -5.24% 14.96% -
ROE 1.54% 10.79% 19.46% -35.49% -43.29% -2.31% 4.21% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 8.51 12.56 13.36 2.83 1.43 14.33 9.40 -1.64%
EPS 0.36 2.21 3.60 -5.84 -9.65 -0.75 1.41 -20.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2315 0.2048 0.1849 0.1645 0.223 0.3254 0.3342 -5.93%
Adjusted Per Share Value based on latest NOSH - 94,278
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 6.46 8.75 9.19 1.96 0.99 9.92 6.49 -0.07%
EPS 0.27 1.54 2.48 -4.03 -6.67 -0.52 0.97 -19.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1756 0.1426 0.1272 0.1136 0.154 0.2253 0.2307 -4.44%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.475 0.66 0.605 0.50 0.48 0.64 0.70 -
P/RPS 5.58 5.25 4.53 17.67 33.58 4.47 7.44 -4.67%
P/EPS 133.61 29.86 16.81 -8.56 -4.97 -85.16 49.77 17.87%
EY 0.75 3.35 5.95 -11.68 -20.11 -1.17 2.01 -15.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 3.22 3.27 3.04 2.15 1.97 2.09 -0.32%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 11/05/17 25/05/16 25/05/15 27/05/14 10/05/13 22/05/12 27/05/11 -
Price 0.45 0.58 0.46 0.44 0.445 0.52 0.715 -
P/RPS 5.29 4.62 3.44 15.55 31.13 3.63 7.60 -5.85%
P/EPS 126.57 26.24 12.78 -7.54 -4.61 -69.19 50.83 16.40%
EY 0.79 3.81 7.82 -13.27 -21.69 -1.45 1.97 -14.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.83 2.49 2.67 2.00 1.60 2.14 -1.62%

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