[MGRC] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -103.21%
YoY- -278.79%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 536 1,347 3,508 6,171 9,843 13,541 14,506 -88.92%
PBT -8,955 -9,578 -8,283 -6,781 -3,544 -577 1,452 -
Tax -48 -60 -76 -99 -116 -133 -143 -51.73%
NP -9,003 -9,638 -8,359 -6,880 -3,660 -710 1,309 -
-
NP to SH -9,003 -9,098 -7,819 -6,340 -3,120 -710 1,309 -
-
Tax Rate - - - - - - 9.85% -
Total Cost 9,539 10,985 11,867 13,051 13,503 14,251 13,197 -19.47%
-
Net Worth 20,313 21,015 23,326 26,203 29,080 30,741 31,627 -25.57%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 20,313 21,015 23,326 26,203 29,080 30,741 31,627 -25.57%
NOSH 94,567 94,240 94,058 93,986 94,294 94,473 93,907 0.46%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -1,679.66% -715.52% -238.28% -111.49% -37.18% -5.24% 9.02% -
ROE -44.32% -43.29% -33.52% -24.20% -10.73% -2.31% 4.14% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.57 1.43 3.73 6.57 10.44 14.33 15.45 -88.93%
EPS -9.52 -9.65 -8.31 -6.75 -3.31 -0.75 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2148 0.223 0.248 0.2788 0.3084 0.3254 0.3368 -25.92%
Adjusted Per Share Value based on latest NOSH - 93,986
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.39 0.99 2.57 4.52 7.21 9.92 10.63 -88.98%
EPS -6.60 -6.67 -5.73 -4.65 -2.29 -0.52 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1488 0.154 0.1709 0.192 0.2131 0.2253 0.2318 -25.60%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.48 0.48 0.60 0.63 0.50 0.64 0.675 -
P/RPS 84.69 33.58 16.09 9.60 4.79 4.47 4.37 622.80%
P/EPS -5.04 -4.97 -7.22 -9.34 -15.11 -85.16 48.42 -
EY -19.83 -20.11 -13.85 -10.71 -6.62 -1.17 2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.15 2.42 2.26 1.62 1.97 2.00 7.53%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 10/05/13 22/02/13 19/11/12 28/08/12 22/05/12 10/02/12 -
Price 0.455 0.445 0.50 0.62 0.64 0.52 0.71 -
P/RPS 80.28 31.13 13.41 9.44 6.13 3.63 4.60 573.99%
P/EPS -4.78 -4.61 -6.01 -9.19 -19.34 -69.19 50.94 -
EY -20.92 -21.69 -16.63 -10.88 -5.17 -1.45 1.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.00 2.02 2.22 2.08 1.60 2.11 0.31%

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