[MGRC] YoY TTM Result on 31-Dec-2014 [#2]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 105.94%
YoY- 102.09%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 17,831 8,972 14,441 8,673 2,414 3,508 14,506 3.49%
PBT -1,188 720 3,172 134 -5,868 -8,283 1,452 -
Tax -212 -20 -4 -11 -31 -76 -143 6.77%
NP -1,400 700 3,168 123 -5,899 -8,359 1,309 -
-
NP to SH -1,400 700 3,168 123 -5,899 -7,819 1,309 -
-
Tax Rate - 2.78% 0.13% 8.21% - - 9.85% -
Total Cost 19,231 8,272 11,273 8,550 8,313 11,867 13,197 6.47%
-
Net Worth 22,668 24,066 19,033 16,076 17,468 23,326 31,627 -5.39%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 22,668 24,066 19,033 16,076 17,468 23,326 31,627 -5.39%
NOSH 103,510 103,510 94,038 93,958 94,269 94,058 93,907 1.63%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -7.85% 7.80% 21.94% 1.42% -244.37% -238.28% 9.02% -
ROE -6.18% 2.91% 16.64% 0.77% -33.77% -33.52% 4.14% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 17.23 8.67 15.36 9.23 2.56 3.73 15.45 1.83%
EPS -1.35 0.68 3.37 0.13 -6.26 -8.31 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.219 0.2325 0.2024 0.1711 0.1853 0.248 0.3368 -6.91%
Adjusted Per Share Value based on latest NOSH - 93,958
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 13.00 6.54 10.52 6.32 1.76 2.56 10.57 3.50%
EPS -1.02 0.51 2.31 0.09 -4.30 -5.70 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1652 0.1754 0.1387 0.1172 0.1273 0.17 0.2305 -5.39%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.35 0.55 0.75 0.46 0.515 0.60 0.675 -
P/RPS 2.03 6.35 4.88 4.98 20.11 16.09 4.37 -11.98%
P/EPS -25.88 81.33 22.26 351.39 -8.23 -7.22 48.42 -
EY -3.86 1.23 4.49 0.28 -12.15 -13.85 2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.37 3.71 2.69 2.78 2.42 2.00 -3.64%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 21/02/17 24/02/16 13/02/15 17/02/14 22/02/13 10/02/12 -
Price 0.30 0.49 0.63 0.42 0.48 0.50 0.71 -
P/RPS 1.74 5.65 4.10 4.55 18.74 13.41 4.60 -14.94%
P/EPS -22.18 72.46 18.70 320.83 -7.67 -6.01 50.94 -
EY -4.51 1.38 5.35 0.31 -13.04 -16.63 1.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.11 3.11 2.45 2.59 2.02 2.11 -6.93%

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