[MGRC] YoY TTM Result on 30-Jun-2021 [#4]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 43.68%
YoY- -125.11%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 28,360 1,782 13,119 27,726 26,158 9,872 10,432 18.12%
PBT 6,182 -4,293 20,530 -3,516 -4,377 668 1,744 23.46%
Tax 1,028 0 -3,430 -322 -166 -79 -7 -
NP 7,210 -4,293 17,100 -3,838 -4,543 589 1,737 26.75%
-
NP to SH 7,210 -4,293 17,100 -3,838 -4,543 589 1,737 26.75%
-
Tax Rate -16.63% - 16.71% - - 11.83% 0.40% -
Total Cost 21,150 6,075 -3,981 31,564 30,701 9,283 8,695 15.96%
-
Net Worth 36,906 16,424 10,257 15,930 19,770 24,304 19,570 11.14%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 36,906 16,424 10,257 15,930 19,770 24,304 19,570 11.14%
NOSH 124,210 118,510 103,510 103,510 103,510 103,510 95,000 4.56%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 25.42% -240.91% 130.35% -13.84% -17.37% 5.97% 16.65% -
ROE 19.54% -26.14% 166.70% -24.09% -22.98% 2.42% 8.88% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 23.05 1.64 12.67 26.79 25.27 9.54 10.98 13.14%
EPS 5.86 -3.95 16.52 -3.71 -4.39 0.57 1.83 21.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.1513 0.0991 0.1539 0.191 0.2348 0.206 6.46%
Adjusted Per Share Value based on latest NOSH - 118,510
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 20.78 1.31 9.61 20.32 19.17 7.23 7.64 18.13%
EPS 5.28 -3.15 12.53 -2.81 -3.33 0.43 1.27 26.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2704 0.1204 0.0752 0.1167 0.1449 0.1781 0.1434 11.14%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.865 1.49 0.345 0.305 0.235 0.46 0.50 -
P/RPS 3.75 90.77 2.72 1.14 0.93 4.82 4.55 -3.17%
P/EPS 14.76 -37.68 2.09 -8.23 -5.35 80.84 27.35 -9.76%
EY 6.78 -2.65 47.88 -12.16 -18.68 1.24 3.66 10.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 9.85 3.48 1.98 1.23 1.96 2.43 2.87%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/08/22 23/09/21 21/08/20 27/08/19 24/08/18 30/08/17 30/08/16 -
Price 0.735 2.48 0.525 0.27 0.28 0.46 0.51 -
P/RPS 3.19 151.08 4.14 1.01 1.11 4.82 4.64 -6.05%
P/EPS 12.54 -62.71 3.18 -7.28 -6.38 80.84 27.89 -12.46%
EY 7.97 -1.59 31.47 -13.73 -15.67 1.24 3.59 14.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 16.39 5.30 1.75 1.47 1.96 2.48 -0.20%

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