[MGRC] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -339.44%
YoY- -218.36%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,347 3,508 6,171 9,843 13,541 14,506 14,401 -79.36%
PBT -9,578 -8,283 -6,781 -3,544 -577 1,452 3,710 -
Tax -60 -76 -99 -116 -133 -143 -164 -48.81%
NP -9,638 -8,359 -6,880 -3,660 -710 1,309 3,546 -
-
NP to SH -9,098 -7,819 -6,340 -3,120 -710 1,309 3,546 -
-
Tax Rate - - - - - 9.85% 4.42% -
Total Cost 10,985 11,867 13,051 13,503 14,251 13,197 10,855 0.79%
-
Net Worth 21,015 23,326 26,203 29,080 30,741 31,627 32,794 -25.65%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 21,015 23,326 26,203 29,080 30,741 31,627 32,794 -25.65%
NOSH 94,240 94,058 93,986 94,294 94,473 93,907 93,191 0.74%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -715.52% -238.28% -111.49% -37.18% -5.24% 9.02% 24.62% -
ROE -43.29% -33.52% -24.20% -10.73% -2.31% 4.14% 10.81% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.43 3.73 6.57 10.44 14.33 15.45 15.45 -79.50%
EPS -9.65 -8.31 -6.75 -3.31 -0.75 1.39 3.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.223 0.248 0.2788 0.3084 0.3254 0.3368 0.3519 -26.20%
Adjusted Per Share Value based on latest NOSH - 94,294
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.99 2.57 4.52 7.21 9.92 10.63 10.55 -79.32%
EPS -6.67 -5.73 -4.65 -2.29 -0.52 0.96 2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.154 0.1709 0.192 0.2131 0.2253 0.2318 0.2403 -25.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.48 0.60 0.63 0.50 0.64 0.675 0.70 -
P/RPS 33.58 16.09 9.60 4.79 4.47 4.37 4.53 279.71%
P/EPS -4.97 -7.22 -9.34 -15.11 -85.16 48.42 18.40 -
EY -20.11 -13.85 -10.71 -6.62 -1.17 2.07 5.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.42 2.26 1.62 1.97 2.00 1.99 5.28%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 10/05/13 22/02/13 19/11/12 28/08/12 22/05/12 10/02/12 16/11/11 -
Price 0.445 0.50 0.62 0.64 0.52 0.71 0.71 -
P/RPS 31.13 13.41 9.44 6.13 3.63 4.60 4.59 257.88%
P/EPS -4.61 -6.01 -9.19 -19.34 -69.19 50.94 18.66 -
EY -21.69 -16.63 -10.88 -5.17 -1.45 1.96 5.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.02 2.22 2.08 1.60 2.11 2.02 -0.66%

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