[MGRC] YoY TTM Result on 30-Jun-2013 [#4]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 1.04%
YoY- -188.56%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 10,432 13,898 4,411 536 9,843 12,146 1,479 38.44%
PBT 1,744 3,629 -4,279 -8,955 -3,544 2,778 47 82.53%
Tax -7 -6 -23 -48 -116 -142 -11 -7.24%
NP 1,737 3,623 -4,302 -9,003 -3,660 2,636 36 90.68%
-
NP to SH 1,737 3,623 -4,302 -9,003 -3,120 2,636 36 90.68%
-
Tax Rate 0.40% 0.17% - - - 5.11% 23.40% -
Total Cost 8,695 10,275 8,713 9,539 13,503 9,510 1,443 34.85%
-
Net Worth 19,570 17,536 15,631 20,313 29,080 32,714 11,289 9.59%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 19,570 17,536 15,631 20,313 29,080 32,714 11,289 9.59%
NOSH 95,000 93,529 93,600 94,567 94,294 94,195 71,999 4.72%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 16.65% 26.07% -97.53% -1,679.66% -37.18% 21.70% 2.43% -
ROE 8.88% 20.66% -27.52% -44.32% -10.73% 8.06% 0.32% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.98 14.86 4.71 0.57 10.44 12.89 2.05 32.24%
EPS 1.83 3.87 -4.60 -9.52 -3.31 2.80 0.05 82.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.206 0.1875 0.167 0.2148 0.3084 0.3473 0.1568 4.64%
Adjusted Per Share Value based on latest NOSH - 94,567
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.60 10.13 3.21 0.39 7.17 8.85 1.08 38.38%
EPS 1.27 2.64 -3.14 -6.56 -2.27 1.92 0.03 86.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1426 0.1278 0.1139 0.148 0.2119 0.2384 0.0823 9.58%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 0.50 0.565 0.42 0.48 0.50 0.725 0.00 -
P/RPS 4.55 3.80 8.91 84.69 4.79 5.62 0.00 -
P/EPS 27.35 14.59 -9.14 -5.04 -15.11 25.91 0.00 -
EY 3.66 6.86 -10.94 -19.83 -6.62 3.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 3.01 2.51 2.23 1.62 2.09 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 24/08/15 25/08/14 27/08/13 28/08/12 22/08/11 - -
Price 0.51 0.60 0.485 0.455 0.64 0.72 0.00 -
P/RPS 4.64 4.04 10.29 80.28 6.13 5.58 0.00 -
P/EPS 27.89 15.49 -10.55 -4.78 -19.34 25.73 0.00 -
EY 3.59 6.46 -9.48 -20.92 -5.17 3.89 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 3.20 2.90 2.12 2.08 2.07 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