[MGRC] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
10-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -16.36%
YoY- -1181.41%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,414 1,083 536 1,347 3,508 6,171 9,843 -60.71%
PBT -5,868 -7,922 -8,955 -9,578 -8,283 -6,781 -3,544 39.82%
Tax -31 -35 -48 -60 -76 -99 -116 -58.41%
NP -5,899 -7,957 -9,003 -9,638 -8,359 -6,880 -3,660 37.34%
-
NP to SH -5,899 -7,957 -9,003 -9,098 -7,819 -6,340 -3,120 52.72%
-
Tax Rate - - - - - - - -
Total Cost 8,313 9,040 9,539 10,985 11,867 13,051 13,503 -27.56%
-
Net Worth 17,468 18,322 20,313 21,015 23,326 26,203 29,080 -28.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 17,468 18,322 20,313 21,015 23,326 26,203 29,080 -28.74%
NOSH 94,269 94,347 94,567 94,240 94,058 93,986 94,294 -0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -244.37% -734.72% -1,679.66% -715.52% -238.28% -111.49% -37.18% -
ROE -33.77% -43.43% -44.32% -43.29% -33.52% -24.20% -10.73% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.56 1.15 0.57 1.43 3.73 6.57 10.44 -60.72%
EPS -6.26 -8.43 -9.52 -9.65 -8.31 -6.75 -3.31 52.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1853 0.1942 0.2148 0.223 0.248 0.2788 0.3084 -28.72%
Adjusted Per Share Value based on latest NOSH - 94,240
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.77 0.79 0.39 0.99 2.57 4.52 7.21 -60.69%
EPS -4.32 -5.83 -6.60 -6.67 -5.73 -4.65 -2.29 52.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.128 0.1343 0.1488 0.154 0.1709 0.192 0.2131 -28.74%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.515 0.475 0.48 0.48 0.60 0.63 0.50 -
P/RPS 20.11 41.38 84.69 33.58 16.09 9.60 4.79 159.56%
P/EPS -8.23 -5.63 -5.04 -4.97 -7.22 -9.34 -15.11 -33.23%
EY -12.15 -17.76 -19.83 -20.11 -13.85 -10.71 -6.62 49.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 2.45 2.23 2.15 2.42 2.26 1.62 43.19%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/02/14 25/11/13 27/08/13 10/05/13 22/02/13 19/11/12 28/08/12 -
Price 0.48 0.45 0.455 0.445 0.50 0.62 0.64 -
P/RPS 18.74 39.20 80.28 31.13 13.41 9.44 6.13 110.21%
P/EPS -7.67 -5.34 -4.78 -4.61 -6.01 -9.19 -19.34 -45.92%
EY -13.04 -18.74 -20.92 -21.69 -16.63 -10.88 -5.17 84.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 2.32 2.12 2.00 2.02 2.22 2.08 15.69%

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