[MGRC] YoY TTM 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- -57.83%
YoY- -77.9%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 26,435 26,965 17,831 8,972 14,441 8,673 2,414 48.99%
PBT 22,574 -4,180 -1,188 720 3,172 134 -5,868 -
Tax -676 -269 -212 -20 -4 -11 -31 67.10%
NP 21,898 -4,449 -1,400 700 3,168 123 -5,899 -
-
NP to SH 21,898 -4,449 -1,400 700 3,168 123 -5,899 -
-
Tax Rate 2.99% - - 2.78% 0.13% 8.21% - -
Total Cost 4,537 31,414 19,231 8,272 11,273 8,550 8,313 -9.59%
-
Net Worth 37,294 18,228 22,668 24,066 19,033 16,076 17,468 13.46%
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 19,033 16,076 17,468 13.46%
NOSH 103,510 103,510 103,510 103,510 94,038 93,958 94,269 1.57%
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 82.84% -16.50% -7.85% 7.80% 21.94% 1.42% -244.37% -
ROE 58.72% -24.41% -6.18% 2.91% 16.64% 0.77% -33.77% -
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 25.54 26.05 17.23 8.67 15.36 9.23 2.56 46.69%
EPS 21.16 -4.30 -1.35 0.68 3.37 0.13 -6.26 -
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 19.37 19.76 13.07 6.57 10.58 6.36 1.77 48.97%
EPS 16.05 -3.26 -1.03 0.51 2.32 0.09 -4.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2733 0.1336 0.1661 0.1763 0.1395 0.1178 0.128 13.46%
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 1.59 0.90 2.03 6.35 4.88 4.98 20.11 -34.47%
P/EPS 1.91 -5.47 -25.88 81.33 22.26 351.39 -8.23 -
EY 52.24 -18.29 -3.86 1.23 4.49 0.28 -12.15 -
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 0.80 0.98 1.74 5.65 4.10 4.55 18.74 -40.86%
P/EPS 0.97 -5.93 -22.18 72.46 18.70 320.83 -7.67 -
EY 103.20 -16.86 -4.51 1.38 5.35 0.31 -13.04 -
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