[MGRC] QoQ Quarter Result on 31-Dec-2013 [#2]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 51.67%
YoY- 71.04%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,557 2,000 423 1,383 605 257 169 510.72%
PBT 498 237 -1,956 -832 -1,728 -958 -2,350 -
Tax -1 -3 -5 -7 -8 -10 -6 -69.68%
NP 497 234 -1,961 -839 -1,736 -968 -2,356 -
-
NP to SH 497 234 -1,961 -839 -1,736 -968 -2,356 -
-
Tax Rate 0.20% 1.27% - - - - - -
Total Cost 2,060 1,766 2,384 2,222 2,341 1,225 2,525 -12.67%
-
Net Worth 14,694 15,631 15,508 17,468 18,322 20,313 21,015 -21.20%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 14,694 15,631 15,508 17,468 18,322 20,313 21,015 -21.20%
NOSH 93,773 93,600 94,278 94,269 94,347 94,567 94,240 -0.33%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 19.44% 11.70% -463.59% -60.67% -286.94% -376.65% -1,394.08% -
ROE 3.38% 1.50% -12.64% -4.80% -9.47% -4.77% -11.21% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.73 2.14 0.45 1.47 0.64 0.27 0.18 511.70%
EPS 0.53 0.25 -2.08 -0.89 -1.84 -1.03 -2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1567 0.167 0.1645 0.1853 0.1942 0.2148 0.223 -20.94%
Adjusted Per Share Value based on latest NOSH - 94,269
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.86 1.46 0.31 1.01 0.44 0.19 0.12 520.62%
EPS 0.36 0.17 -1.43 -0.61 -1.27 -0.71 -1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1071 0.1139 0.113 0.1273 0.1335 0.148 0.1532 -21.21%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.47 0.42 0.50 0.515 0.475 0.48 0.48 -
P/RPS 17.24 19.66 111.44 35.10 74.07 176.62 267.66 -83.90%
P/EPS 88.68 168.00 -24.04 -57.87 -25.82 -46.89 -19.20 -
EY 1.13 0.60 -4.16 -1.73 -3.87 -2.13 -5.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.51 3.04 2.78 2.45 2.23 2.15 24.84%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 25/08/14 27/05/14 17/02/14 25/11/13 27/08/13 10/05/13 -
Price 0.46 0.485 0.44 0.48 0.45 0.455 0.445 -
P/RPS 16.87 22.70 98.07 32.72 70.18 167.43 248.15 -83.31%
P/EPS 86.79 194.00 -21.15 -53.93 -24.46 -44.45 -17.80 -
EY 1.15 0.52 -4.73 -1.85 -4.09 -2.25 -5.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 2.90 2.67 2.59 2.32 2.12 2.00 29.25%

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