[MGRC] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -4.29%
YoY- -217.79%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 28,404 27,726 27,016 26,965 26,944 26,158 22,763 15.88%
PBT -3,045 -3,516 -3,755 -4,180 -3,963 -4,377 -2,448 15.64%
Tax -280 -322 -195 -269 -303 -166 -305 -5.53%
NP -3,325 -3,838 -3,950 -4,449 -4,266 -4,543 -2,753 13.39%
-
NP to SH -3,325 -3,838 -3,950 -4,449 -4,266 -4,543 -2,753 13.39%
-
Tax Rate - - - - - - - -
Total Cost 31,729 31,564 30,966 31,414 31,210 30,701 25,516 15.62%
-
Net Worth 15,712 15,930 17,275 18,228 19,221 19,770 21,209 -18.11%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 15,712 15,930 17,275 18,228 19,221 19,770 21,209 -18.11%
NOSH 103,510 103,510 103,510 103,510 103,510 103,510 103,510 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -11.71% -13.84% -14.62% -16.50% -15.83% -17.37% -12.09% -
ROE -21.16% -24.09% -22.86% -24.41% -22.19% -22.98% -12.98% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 27.44 26.79 26.10 26.05 26.03 25.27 21.99 15.89%
EPS -3.21 -3.71 -3.82 -4.30 -4.12 -4.39 -2.66 13.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1518 0.1539 0.1669 0.1761 0.1857 0.191 0.2049 -18.10%
Adjusted Per Share Value based on latest NOSH - 103,510
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 20.81 20.32 19.80 19.76 19.74 19.17 16.68 15.87%
EPS -2.44 -2.81 -2.89 -3.26 -3.13 -3.33 -2.02 13.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1151 0.1167 0.1266 0.1336 0.1409 0.1449 0.1554 -18.12%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.28 0.305 0.27 0.235 0.265 0.235 0.255 -
P/RPS 1.02 1.14 1.03 0.90 1.02 0.93 1.16 -8.20%
P/EPS -8.72 -8.23 -7.08 -5.47 -6.43 -5.35 -9.59 -6.13%
EY -11.47 -12.16 -14.13 -18.29 -15.55 -18.68 -10.43 6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.98 1.62 1.33 1.43 1.23 1.24 30.06%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 27/08/19 24/05/19 22/02/19 19/11/18 24/08/18 24/05/18 -
Price 0.30 0.27 0.285 0.255 0.255 0.28 0.28 -
P/RPS 1.09 1.01 1.09 0.98 0.98 1.11 1.27 -9.67%
P/EPS -9.34 -7.28 -7.47 -5.93 -6.19 -6.38 -10.53 -7.67%
EY -10.71 -13.73 -13.39 -16.86 -16.16 -15.67 -9.50 8.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.75 1.71 1.45 1.37 1.47 1.37 27.80%

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