[MGRC] YoY Annualized Quarter 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- -78.41%
YoY- -74.34%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 10,278 28,198 26,584 10,666 13,586 12,500 3,976 17.14%
PBT 48,398 -2,574 -2,968 744 2,792 3,706 -5,120 -
Tax 0 -500 -294 -28 -2 -6 -30 -
NP 48,398 -3,074 -3,262 716 2,790 3,700 -5,150 -
-
NP to SH 48,398 -3,074 -3,262 716 2,790 3,700 -5,150 -
-
Tax Rate 0.00% - - 3.76% 0.07% 0.16% - -
Total Cost -38,120 31,272 29,846 9,950 10,796 8,800 9,126 -
-
Net Worth 37,294 18,228 22,668 24,066 19,077 16,067 17,414 13.52%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 37,294 18,228 22,668 24,066 19,077 16,067 17,414 13.52%
NOSH 103,510 103,510 103,510 103,510 94,256 93,908 93,978 1.62%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 470.89% -10.90% -12.27% 6.71% 20.54% 29.60% -129.53% -
ROE 129.77% -16.86% -14.39% 2.98% 14.62% 23.03% -29.57% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 9.93 27.24 25.68 10.30 14.41 13.31 4.23 15.27%
EPS 46.76 -2.96 -3.16 0.70 2.96 3.94 -5.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3603 0.1761 0.219 0.2325 0.2024 0.1711 0.1853 11.71%
Adjusted Per Share Value based on latest NOSH - 103,510
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 7.49 20.55 19.37 7.77 9.90 9.11 2.90 17.12%
EPS 35.27 -2.24 -2.38 0.52 2.03 2.70 -3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2718 0.1328 0.1652 0.1754 0.139 0.1171 0.1269 13.52%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.405 0.235 0.35 0.55 0.75 0.46 0.515 -
P/RPS 4.08 0.86 1.36 5.34 5.20 3.46 12.17 -16.64%
P/EPS 0.87 -7.91 -11.11 79.51 25.34 11.68 -9.40 -
EY 115.45 -12.64 -9.00 1.26 3.95 8.57 -10.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.33 1.60 2.37 3.71 2.69 2.78 -14.05%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 18/02/20 22/02/19 26/02/18 21/02/17 24/02/16 13/02/15 17/02/14 -
Price 0.205 0.255 0.30 0.49 0.63 0.42 0.48 -
P/RPS 2.06 0.94 1.17 4.76 4.37 3.16 11.35 -24.74%
P/EPS 0.44 -8.59 -9.52 70.84 21.28 10.66 -8.76 -
EY 228.08 -11.65 -10.50 1.41 4.70 9.38 -11.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.45 1.37 2.11 3.11 2.45 2.59 -22.28%

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