[MGRC] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -39.93%
YoY- -259.58%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 220 232 9,843 11,700 12,890 14,920 12,146 -93.01%
PBT -11,294 -11,044 -3,544 -2,617 -1,816 1,904 2,778 -
Tax -64 -84 -116 -125 -144 -152 -142 -41.07%
NP -11,358 -11,128 -3,660 -2,742 -1,960 1,752 2,636 -
-
NP to SH -11,358 -11,128 -3,660 -2,742 -1,960 1,752 2,636 -
-
Tax Rate - - - - - 7.98% 5.11% -
Total Cost 11,578 11,360 13,503 14,442 14,850 13,168 9,510 13.94%
-
Net Worth 23,317 26,203 29,016 30,563 31,736 32,794 32,695 -20.09%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 23,317 26,203 29,016 30,563 31,736 32,794 32,695 -20.09%
NOSH 94,023 93,986 94,087 93,926 94,230 93,191 94,142 -0.08%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -5,162.73% -4,796.55% -37.18% -23.44% -15.21% 11.74% 21.70% -
ROE -48.71% -42.47% -12.61% -8.97% -6.18% 5.34% 8.06% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.23 0.25 10.46 12.46 13.68 16.01 12.90 -93.09%
EPS -12.08 -11.84 -3.89 -2.92 -2.08 1.88 2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.248 0.2788 0.3084 0.3254 0.3368 0.3519 0.3473 -20.02%
Adjusted Per Share Value based on latest NOSH - 94,473
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.16 0.17 7.21 8.57 9.45 10.93 8.90 -93.05%
EPS -8.32 -8.15 -2.68 -2.01 -1.44 1.28 1.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1709 0.192 0.2126 0.224 0.2326 0.2403 0.2396 -20.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.60 0.63 0.50 0.64 0.675 0.70 0.725 -
P/RPS 256.43 255.22 4.78 5.14 4.93 4.37 5.62 1162.19%
P/EPS -4.97 -5.32 -12.85 -21.92 -32.45 37.23 25.89 -
EY -20.13 -18.79 -7.78 -4.56 -3.08 2.69 3.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.26 1.62 1.97 2.00 1.99 2.09 10.21%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 19/11/12 28/08/12 22/05/12 10/02/12 16/11/11 22/08/11 -
Price 0.50 0.62 0.64 0.52 0.71 0.71 0.72 -
P/RPS 213.69 251.17 6.12 4.17 5.19 4.43 5.58 1023.66%
P/EPS -4.14 -5.24 -16.45 -17.81 -34.13 37.77 25.71 -
EY -24.16 -19.10 -6.08 -5.62 -2.93 2.65 3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.22 2.08 1.60 2.11 2.02 2.07 -1.60%

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