[MGRC] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 245.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 14,506 14,401 12,146 8,859 5,564 2,954 1,479 356.29%
PBT 1,452 3,710 2,778 1,439 465 -409 47 878.43%
Tax -143 -164 -142 -114 -82 -27 -11 450.30%
NP 1,309 3,546 2,636 1,325 383 -436 36 990.39%
-
NP to SH 1,309 3,546 2,636 1,325 383 -436 36 990.39%
-
Tax Rate 9.85% 4.42% 5.11% 7.92% 17.63% - 23.40% -
Total Cost 13,197 10,855 9,510 7,534 5,181 3,390 1,443 335.56%
-
Net Worth 31,627 32,794 32,714 31,481 30,519 14,461 11,289 98.35%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 31,627 32,794 32,714 31,481 30,519 14,461 11,289 98.35%
NOSH 93,907 93,191 94,195 94,200 94,137 77,377 71,999 19.31%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.02% 24.62% 21.70% 14.96% 6.88% -14.76% 2.43% -
ROE 4.14% 10.81% 8.06% 4.21% 1.25% -3.01% 0.32% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 15.45 15.45 12.89 9.40 5.91 3.82 2.05 282.98%
EPS 1.39 3.81 2.80 1.41 0.41 -0.56 0.05 812.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3368 0.3519 0.3473 0.3342 0.3242 0.1869 0.1568 66.24%
Adjusted Per Share Value based on latest NOSH - 94,200
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 10.57 10.50 8.85 6.46 4.06 2.15 1.08 355.64%
EPS 0.95 2.58 1.92 0.97 0.28 -0.32 0.03 894.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2305 0.239 0.2384 0.2294 0.2224 0.1054 0.0823 98.31%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 - - -
Price 0.675 0.70 0.725 0.70 0.895 0.00 0.00 -
P/RPS 4.37 4.53 5.62 7.44 15.14 0.00 0.00 -
P/EPS 48.42 18.40 25.91 49.77 219.98 0.00 0.00 -
EY 2.07 5.44 3.86 2.01 0.45 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.99 2.09 2.09 2.76 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 10/02/12 16/11/11 22/08/11 27/05/11 - - - -
Price 0.71 0.71 0.72 0.715 0.00 0.00 0.00 -
P/RPS 4.60 4.59 5.58 7.60 0.00 0.00 0.00 -
P/EPS 50.94 18.66 25.73 50.83 0.00 0.00 0.00 -
EY 1.96 5.36 3.89 1.97 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.02 2.07 2.14 0.00 0.00 0.00 -

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