[MGRC] YoY TTM Result on 30-Sep-2017 [#1]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -280.48%
YoY- -164.04%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 5,358 28,404 26,944 12,969 10,120 14,940 6,363 -2.82%
PBT 19,602 -3,045 -3,963 -957 1,673 4,037 -2,053 -
Tax -3,302 -280 -303 -106 -13 -5 -16 142.89%
NP 16,300 -3,325 -4,266 -1,063 1,660 4,032 -2,069 -
-
NP to SH 16,300 -3,325 -4,266 -1,063 1,660 4,032 -2,069 -
-
Tax Rate 16.85% - - - 0.78% 0.12% - -
Total Cost -10,942 31,729 31,210 14,032 8,460 10,908 8,432 -
-
Net Worth 9,429 15,712 19,221 23,476 20,244 18,610 14,694 -7.12%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 9,429 15,712 19,221 23,476 20,244 18,610 14,694 -7.12%
NOSH 103,510 103,510 103,510 103,510 94,204 94,375 93,773 1.65%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 304.22% -11.71% -15.83% -8.20% 16.40% 26.99% -32.52% -
ROE 172.86% -21.16% -22.19% -4.53% 8.20% 21.66% -14.08% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 5.18 27.44 26.03 12.53 10.74 15.83 6.79 -4.40%
EPS 15.75 -3.21 -4.12 -1.03 1.76 4.27 -2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0911 0.1518 0.1857 0.2268 0.2149 0.1972 0.1567 -8.63%
Adjusted Per Share Value based on latest NOSH - 103,510
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 3.90 20.70 19.64 9.45 7.38 10.89 4.64 -2.85%
EPS 11.88 -2.42 -3.11 -0.77 1.21 2.94 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0687 0.1145 0.1401 0.1711 0.1475 0.1356 0.1071 -7.12%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.50 0.28 0.265 0.425 0.505 0.53 0.47 -
P/RPS 9.66 1.02 1.02 3.39 4.70 3.35 6.93 5.68%
P/EPS 3.18 -8.72 -6.43 -41.38 28.66 12.41 -21.30 -
EY 31.49 -11.47 -15.55 -2.42 3.49 8.06 -4.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.49 1.84 1.43 1.87 2.35 2.69 3.00 10.58%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 19/11/19 19/11/18 22/11/17 21/11/16 23/11/15 24/11/14 -
Price 0.58 0.30 0.255 0.41 0.59 0.89 0.46 -
P/RPS 11.20 1.09 0.98 3.27 5.49 5.62 6.78 8.71%
P/EPS 3.68 -9.34 -6.19 -39.92 33.48 20.83 -20.85 -
EY 27.15 -10.71 -16.16 -2.50 2.99 4.80 -4.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.37 1.98 1.37 1.81 2.75 4.51 2.94 13.74%

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