[MGRC] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 0.91%
YoY- -555.59%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 28,680 26,158 26,468 26,584 25,536 9,872 9,280 112.02%
PBT -1,504 -4,377 -3,784 -2,968 -3,160 668 370 -
Tax -680 -156 -333 -294 -132 -79 -32 665.77%
NP -2,184 -4,533 -4,117 -3,262 -3,292 589 338 -
-
NP to SH -2,184 -4,533 -4,117 -3,262 -3,292 589 338 -
-
Tax Rate - - - - - 11.83% 8.65% -
Total Cost 30,864 30,691 30,585 29,846 28,828 9,283 8,941 128.23%
-
Net Worth 19,221 19,770 21,209 22,668 23,476 24,304 23,962 -13.65%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 19,221 19,770 21,209 22,668 23,476 24,304 23,962 -13.65%
NOSH 103,510 103,510 103,510 103,510 103,510 103,510 103,510 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -7.62% -17.33% -15.56% -12.27% -12.89% 5.97% 3.65% -
ROE -11.36% -22.93% -19.41% -14.39% -14.02% 2.42% 1.41% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 27.71 25.27 25.57 25.68 24.67 9.54 8.97 111.96%
EPS -2.12 -4.38 -3.97 -3.16 -3.20 0.57 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1857 0.191 0.2049 0.219 0.2268 0.2348 0.2315 -13.65%
Adjusted Per Share Value based on latest NOSH - 103,510
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 21.02 19.17 19.39 19.48 18.71 7.23 6.80 112.05%
EPS -1.60 -3.32 -3.02 -2.39 -2.41 0.43 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1409 0.1449 0.1554 0.1661 0.172 0.1781 0.1756 -13.63%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.265 0.235 0.255 0.35 0.425 0.46 0.475 -
P/RPS 0.96 0.93 1.00 1.36 1.72 4.82 5.30 -67.95%
P/EPS -12.56 -5.37 -6.41 -11.11 -13.36 80.84 145.18 -
EY -7.96 -18.64 -15.60 -9.00 -7.48 1.24 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.23 1.24 1.60 1.87 1.96 2.05 -21.32%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 19/11/18 24/08/18 24/05/18 26/02/18 22/11/17 30/08/17 11/05/17 -
Price 0.255 0.28 0.28 0.30 0.41 0.46 0.45 -
P/RPS 0.92 1.11 1.10 1.17 1.66 4.82 5.02 -67.70%
P/EPS -12.09 -6.39 -7.04 -9.52 -12.89 80.84 137.54 -
EY -8.27 -15.64 -14.21 -10.50 -7.76 1.24 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.47 1.37 1.37 1.81 1.96 1.94 -20.68%

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