[MGRC] YoY TTM Result on 31-Dec-2020 [#2]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
18-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -158.2%
YoY- -143.32%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 7,578 8,364 18,503 534 26,435 26,965 17,831 -12.33%
PBT -11,851 -13,589 -656 -6,660 22,574 -4,180 -1,188 42.44%
Tax 0 -1,153 0 -2,826 -676 -269 -212 -
NP -11,851 -14,742 -656 -9,486 21,898 -4,449 -1,400 38.89%
-
NP to SH -10,256 -14,279 -656 -9,486 21,898 -4,449 -1,400 35.83%
-
Tax Rate - - - - 2.99% - - -
Total Cost 19,429 23,106 19,159 10,020 4,537 31,414 19,231 0.15%
-
Net Worth 19,209 27,344 3,046,400 7,866 37,294 18,228 22,668 -2.51%
Dividend
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 19,209 27,344 3,046,400 7,866 37,294 18,228 22,668 -2.51%
NOSH 137,210 130,210 124,210 103,510 103,510 103,510 103,510 4.43%
Ratio Analysis
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -156.39% -176.26% -3.55% -1,776.40% 82.84% -16.50% -7.85% -
ROE -53.39% -52.22% -0.02% -120.58% 58.72% -24.41% -6.18% -
Per Share
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.52 6.42 15.18 0.52 25.54 26.05 17.23 -16.06%
EPS -7.47 -10.97 -0.54 -9.16 21.16 -4.30 -1.35 30.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.21 25.00 0.076 0.3603 0.1761 0.219 -6.65%
Adjusted Per Share Value based on latest NOSH - 103,510
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.52 6.10 13.49 0.39 19.27 19.65 13.00 -12.34%
EPS -7.47 -10.41 -0.48 -6.91 15.96 -3.24 -1.02 35.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.1993 22.2024 0.0573 0.2718 0.1328 0.1652 -2.51%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.415 0.465 1.16 1.02 0.405 0.235 0.35 -
P/RPS 7.51 7.24 7.64 197.72 1.59 0.90 2.03 22.28%
P/EPS -5.55 -4.24 -215.48 -11.13 1.91 -5.47 -25.88 -21.08%
EY -18.01 -23.58 -0.46 -8.98 52.24 -18.29 -3.86 26.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 2.21 0.05 13.42 1.12 1.33 1.60 9.92%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/08/24 28/08/23 16/02/22 18/02/21 18/02/20 22/02/19 26/02/18 -
Price 0.37 0.44 1.22 1.23 0.205 0.255 0.30 -
P/RPS 6.70 6.85 8.03 238.42 0.80 0.98 1.74 23.04%
P/EPS -4.95 -4.01 -226.62 -13.42 0.97 -5.93 -22.18 -20.60%
EY -20.20 -24.92 -0.44 -7.45 103.20 -16.86 -4.51 25.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.10 0.05 16.18 0.57 1.45 1.37 10.61%

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