[MGRC] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -16.07%
YoY- -312.0%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 7,578 8,504 7,410 6,817 8,364 12,468 16,871 -41.37%
PBT -11,851 -20,424 -22,107 -15,925 -13,589 -637 4,506 -
Tax 0 -1,094 -1,153 -1,153 -1,153 969 1,028 -
NP -11,851 -21,518 -23,260 -17,078 -14,742 332 5,534 -
-
NP to SH -10,256 -19,954 -21,408 -16,574 -14,279 748 5,574 -
-
Tax Rate - - - - - - -22.81% -
Total Cost 19,429 30,022 30,670 23,895 23,106 12,136 11,337 43.25%
-
Net Worth 19,209 20,581 21,953 28,430 27,344 37,761 38,970 -37.62%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 19,209 20,581 21,953 28,430 27,344 37,761 38,970 -37.62%
NOSH 137,210 137,210 137,210 137,210 130,210 130,210 130,210 3.55%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -156.39% -253.03% -313.90% -250.52% -176.26% 2.66% 32.80% -
ROE -53.39% -96.95% -97.51% -58.30% -52.22% 1.98% 14.30% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 5.52 6.20 5.40 5.04 6.42 9.58 13.42 -44.72%
EPS -7.47 -14.54 -15.60 -12.24 -10.97 0.57 4.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.16 0.21 0.21 0.29 0.31 -41.16%
Adjusted Per Share Value based on latest NOSH - 137,210
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 5.55 6.23 5.43 5.00 6.13 9.14 12.36 -41.39%
EPS -7.52 -14.62 -15.69 -12.14 -10.46 0.55 4.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1408 0.1508 0.1609 0.2083 0.2004 0.2767 0.2856 -37.62%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.415 0.425 0.445 0.47 0.465 0.585 0.765 -
P/RPS 7.51 6.86 8.24 9.33 7.24 6.11 5.70 20.20%
P/EPS -5.55 -2.92 -2.85 -3.84 -4.24 101.84 17.25 -
EY -18.01 -34.22 -35.06 -26.05 -23.58 0.98 5.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 2.83 2.78 2.24 2.21 2.02 2.47 12.83%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 23/05/24 28/02/24 28/11/23 28/08/23 23/05/23 24/02/23 -
Price 0.375 0.42 0.465 0.46 0.44 0.52 0.745 -
P/RPS 6.79 6.78 8.61 9.14 6.85 5.43 5.55 14.40%
P/EPS -5.02 -2.89 -2.98 -3.76 -4.01 90.52 16.80 -
EY -19.93 -34.63 -33.55 -26.61 -24.92 1.10 5.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 2.80 2.91 2.19 2.10 1.79 2.40 7.64%

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