[MGRC] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -57.83%
YoY- -77.9%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 12,969 9,872 8,811 8,972 10,120 10,432 11,936 5.68%
PBT -957 668 397 720 1,673 1,744 2,103 -
Tax -106 -79 -29 -20 -13 -7 -3 974.43%
NP -1,063 589 368 700 1,660 1,737 2,100 -
-
NP to SH -1,063 589 368 700 1,660 1,737 2,100 -
-
Tax Rate - 11.83% 7.30% 2.78% 0.78% 0.40% 0.14% -
Total Cost 14,032 9,283 8,443 8,272 8,460 8,695 9,836 26.69%
-
Net Worth 23,476 24,304 23,962 24,066 20,244 19,570 19,455 13.33%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 23,476 24,304 23,962 24,066 20,244 19,570 19,455 13.33%
NOSH 103,510 103,510 103,510 103,510 94,204 95,000 95,000 5.88%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -8.20% 5.97% 4.18% 7.80% 16.40% 16.65% 17.59% -
ROE -4.53% 2.42% 1.54% 2.91% 8.20% 8.88% 10.79% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 12.53 9.54 8.51 8.67 10.74 10.98 12.56 -0.15%
EPS -1.03 0.57 0.36 0.68 1.76 1.83 2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2268 0.2348 0.2315 0.2325 0.2149 0.206 0.2048 7.03%
Adjusted Per Share Value based on latest NOSH - 103,510
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.45 7.19 6.42 6.54 7.38 7.60 8.70 5.66%
EPS -0.77 0.43 0.27 0.51 1.21 1.27 1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1711 0.1771 0.1746 0.1754 0.1475 0.1426 0.1418 13.32%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.425 0.46 0.475 0.55 0.505 0.50 0.66 -
P/RPS 3.39 4.82 5.58 6.35 4.70 4.55 5.25 -25.27%
P/EPS -41.38 80.84 133.61 81.33 28.66 27.35 29.86 -
EY -2.42 1.24 0.75 1.23 3.49 3.66 3.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.96 2.05 2.37 2.35 2.43 3.22 -30.36%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 30/08/17 11/05/17 21/02/17 21/11/16 30/08/16 25/05/16 -
Price 0.41 0.46 0.45 0.49 0.59 0.51 0.58 -
P/RPS 3.27 4.82 5.29 5.65 5.49 4.64 4.62 -20.56%
P/EPS -39.92 80.84 126.57 72.46 33.48 27.89 26.24 -
EY -2.50 1.24 0.79 1.38 2.99 3.59 3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.96 1.94 2.11 2.75 2.48 2.83 -25.74%

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