[MGRC] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -79.34%
YoY- 37.6%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,000 423 1,383 605 257 169 52 1047.06%
PBT 237 -1,956 -832 -1,728 -958 -2,350 -2,886 -
Tax -3 -5 -7 -8 -10 -6 -11 -58.04%
NP 234 -1,961 -839 -1,736 -968 -2,356 -2,897 -
-
NP to SH 234 -1,961 -839 -1,736 -968 -2,356 -2,897 -
-
Tax Rate 1.27% - - - - - - -
Total Cost 1,766 2,384 2,222 2,341 1,225 2,525 2,949 -29.01%
-
Net Worth 15,631 15,508 17,468 18,322 20,313 21,015 23,326 -23.47%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 15,631 15,508 17,468 18,322 20,313 21,015 23,326 -23.47%
NOSH 93,600 94,278 94,269 94,347 94,567 94,240 94,058 -0.32%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.70% -463.59% -60.67% -286.94% -376.65% -1,394.08% -5,571.15% -
ROE 1.50% -12.64% -4.80% -9.47% -4.77% -11.21% -12.42% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.14 0.45 1.47 0.64 0.27 0.18 0.06 990.64%
EPS 0.25 -2.08 -0.89 -1.84 -1.03 -2.50 -3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.167 0.1645 0.1853 0.1942 0.2148 0.223 0.248 -23.22%
Adjusted Per Share Value based on latest NOSH - 94,347
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.46 0.31 1.01 0.44 0.19 0.12 0.04 1007.61%
EPS 0.17 -1.43 -0.61 -1.27 -0.71 -1.72 -2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1139 0.113 0.1273 0.1335 0.148 0.1532 0.17 -23.48%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.42 0.50 0.515 0.475 0.48 0.48 0.60 -
P/RPS 19.66 111.44 35.10 74.07 176.62 267.66 1,085.29 -93.15%
P/EPS 168.00 -24.04 -57.87 -25.82 -46.89 -19.20 -19.48 -
EY 0.60 -4.16 -1.73 -3.87 -2.13 -5.21 -5.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 3.04 2.78 2.45 2.23 2.15 2.42 2.47%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 27/05/14 17/02/14 25/11/13 27/08/13 10/05/13 22/02/13 -
Price 0.485 0.44 0.48 0.45 0.455 0.445 0.50 -
P/RPS 22.70 98.07 32.72 70.18 167.43 248.15 904.41 -91.48%
P/EPS 194.00 -21.15 -53.93 -24.46 -44.45 -17.80 -16.23 -
EY 0.52 -4.73 -1.85 -4.09 -2.25 -5.62 -6.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 2.67 2.59 2.32 2.12 2.00 2.02 27.34%

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