[MGRC] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
10-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -63.09%
YoY- 241.78%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 6,171 9,843 13,541 14,506 14,401 12,146 8,859 -21.36%
PBT -6,781 -3,544 -577 1,452 3,710 2,778 1,439 -
Tax -99 -116 -133 -143 -164 -142 -114 -8.95%
NP -6,880 -3,660 -710 1,309 3,546 2,636 1,325 -
-
NP to SH -6,340 -3,120 -710 1,309 3,546 2,636 1,325 -
-
Tax Rate - - - 9.85% 4.42% 5.11% 7.92% -
Total Cost 13,051 13,503 14,251 13,197 10,855 9,510 7,534 44.09%
-
Net Worth 26,203 29,080 30,741 31,627 32,794 32,714 31,481 -11.48%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 26,203 29,080 30,741 31,627 32,794 32,714 31,481 -11.48%
NOSH 93,986 94,294 94,473 93,907 93,191 94,195 94,200 -0.15%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -111.49% -37.18% -5.24% 9.02% 24.62% 21.70% 14.96% -
ROE -24.20% -10.73% -2.31% 4.14% 10.81% 8.06% 4.21% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.57 10.44 14.33 15.45 15.45 12.89 9.40 -21.19%
EPS -6.75 -3.31 -0.75 1.39 3.81 2.80 1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2788 0.3084 0.3254 0.3368 0.3519 0.3473 0.3342 -11.35%
Adjusted Per Share Value based on latest NOSH - 93,907
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.52 7.21 9.92 10.63 10.55 8.90 6.49 -21.37%
EPS -4.65 -2.29 -0.52 0.96 2.60 1.93 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.192 0.2131 0.2253 0.2318 0.2403 0.2397 0.2307 -11.49%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.63 0.50 0.64 0.675 0.70 0.725 0.70 -
P/RPS 9.60 4.79 4.47 4.37 4.53 5.62 7.44 18.46%
P/EPS -9.34 -15.11 -85.16 48.42 18.40 25.91 49.77 -
EY -10.71 -6.62 -1.17 2.07 5.44 3.86 2.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 1.62 1.97 2.00 1.99 2.09 2.09 5.33%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 28/08/12 22/05/12 10/02/12 16/11/11 22/08/11 27/05/11 -
Price 0.62 0.64 0.52 0.71 0.71 0.72 0.715 -
P/RPS 9.44 6.13 3.63 4.60 4.59 5.58 7.60 15.50%
P/EPS -9.19 -19.34 -69.19 50.94 18.66 25.73 50.83 -
EY -10.88 -5.17 -1.45 1.96 5.36 3.89 1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.08 1.60 2.11 2.02 2.07 2.14 2.47%

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