[MGRC] YoY Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 28.87%
YoY- 52.22%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 9,872 10,432 13,898 4,411 536 9,843 12,146 -3.39%
PBT 668 1,744 3,629 -4,279 -8,955 -3,544 2,778 -21.12%
Tax -79 -7 -6 -23 -48 -116 -142 -9.30%
NP 589 1,737 3,623 -4,302 -9,003 -3,660 2,636 -22.08%
-
NP to SH 589 1,737 3,623 -4,302 -9,003 -3,660 2,636 -22.08%
-
Tax Rate 11.83% 0.40% 0.17% - - - 5.11% -
Total Cost 9,283 8,695 10,275 8,713 9,539 13,503 9,510 -0.40%
-
Net Worth 24,304 19,341 17,644 15,720 20,021 29,016 32,695 -4.81%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 24,304 19,341 17,644 15,720 20,021 29,016 32,695 -4.81%
NOSH 103,510 93,891 94,103 94,135 94,128 94,087 94,142 1.59%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.97% 16.65% 26.07% -97.53% -1,679.66% -37.18% 21.70% -
ROE 2.42% 8.98% 20.53% -27.37% -44.97% -12.61% 8.06% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 9.54 11.11 14.77 4.69 0.57 10.46 12.90 -4.90%
EPS 0.57 1.85 3.85 -4.57 -9.57 -3.89 2.80 -23.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2348 0.206 0.1875 0.167 0.2127 0.3084 0.3473 -6.31%
Adjusted Per Share Value based on latest NOSH - 93,600
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 7.23 7.64 10.18 3.23 0.39 7.21 8.90 -3.40%
EPS 0.43 1.27 2.65 -3.15 -6.60 -2.68 1.93 -22.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1781 0.1417 0.1293 0.1152 0.1467 0.2126 0.2396 -4.81%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.46 0.50 0.565 0.42 0.48 0.50 0.725 -
P/RPS 4.82 4.50 3.83 8.96 84.29 4.78 5.62 -2.52%
P/EPS 80.84 27.03 14.68 -9.19 -5.02 -12.85 25.89 20.87%
EY 1.24 3.70 6.81 -10.88 -19.93 -7.78 3.86 -17.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.43 3.01 2.51 2.26 1.62 2.09 -1.06%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 30/08/16 24/08/15 25/08/14 27/08/13 28/08/12 22/08/11 -
Price 0.46 0.51 0.60 0.485 0.455 0.64 0.72 -
P/RPS 4.82 4.59 4.06 10.35 79.90 6.12 5.58 -2.40%
P/EPS 80.84 27.57 15.58 -10.61 -4.76 -16.45 25.71 21.01%
EY 1.24 3.63 6.42 -9.42 -21.02 -6.08 3.89 -17.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.48 3.20 2.90 2.14 2.08 2.07 -0.90%

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