[MGRC] YoY TTM Result on 31-Mar-2015 [#3]

Stock
[MGRC] MSIAN GENOMICS RES CENTRE BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 2647.97%
YoY- 161.41%
Quarter Report
Latest QR
Upcoming QR
MGRC's Result
MGRC's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 22,763 8,811 11,936 12,543 2,668 1,347 13,541 9.03%
PBT -2,448 397 2,103 3,388 -5,474 -9,578 -577 27.22%
Tax -305 -29 -3 -8 -30 -60 -133 14.82%
NP -2,753 368 2,100 3,380 -5,504 -9,638 -710 25.32%
-
NP to SH -2,753 368 2,100 3,380 -5,504 -9,098 -710 25.32%
-
Tax Rate - 7.30% 0.14% 0.24% - - - -
Total Cost 25,516 8,443 9,836 9,163 8,172 10,985 14,251 10.18%
-
Net Worth 21,209 23,962 19,455 17,364 15,508 21,015 30,741 -5.99%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 21,209 23,962 19,455 17,364 15,508 21,015 30,741 -5.99%
NOSH 103,510 103,510 95,000 93,913 94,278 94,240 94,473 1.53%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -12.09% 4.18% 17.59% 26.95% -206.30% -715.52% -5.24% -
ROE -12.98% 1.54% 10.79% 19.46% -35.49% -43.29% -2.31% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 21.99 8.51 12.56 13.36 2.83 1.43 14.33 7.39%
EPS -2.66 0.36 2.21 3.60 -5.84 -9.65 -0.75 23.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2049 0.2315 0.2048 0.1849 0.1645 0.223 0.3254 -7.41%
Adjusted Per Share Value based on latest NOSH - 93,913
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 16.68 6.46 8.75 9.19 1.96 0.99 9.92 9.04%
EPS -2.02 0.27 1.54 2.48 -4.03 -6.67 -0.52 25.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1554 0.1756 0.1426 0.1272 0.1136 0.154 0.2253 -6.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.255 0.475 0.66 0.605 0.50 0.48 0.64 -
P/RPS 1.16 5.58 5.25 4.53 17.67 33.58 4.47 -20.12%
P/EPS -9.59 133.61 29.86 16.81 -8.56 -4.97 -85.16 -30.49%
EY -10.43 0.75 3.35 5.95 -11.68 -20.11 -1.17 43.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 2.05 3.22 3.27 3.04 2.15 1.97 -7.42%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 11/05/17 25/05/16 25/05/15 27/05/14 10/05/13 22/05/12 -
Price 0.28 0.45 0.58 0.46 0.44 0.445 0.52 -
P/RPS 1.27 5.29 4.62 3.44 15.55 31.13 3.63 -16.05%
P/EPS -10.53 126.57 26.24 12.78 -7.54 -4.61 -69.19 -26.92%
EY -9.50 0.79 3.81 7.82 -13.27 -21.69 -1.45 36.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.94 2.83 2.49 2.67 2.00 1.60 -2.55%

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