[MYCRON] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Annualized Quarter Result
Revenue	319,300	482,335	519,726	600,404	873,000	255,218	520,584	-27.78%
YoY %	-33.80%	-7.19%	-13.44%	-31.23%	242.06%	-50.97%	-	-
Horiz. %	61.33%	92.65%	99.84%	115.33%	167.70%	49.03%	100.00%	-
PBT	11,076	29,438	36,440	49,304	92,296	27,902	39,852	-57.37%
YoY %	-62.38%	-19.22%	-26.09%	-46.58%	230.79%	-29.99%	-	-
Horiz. %	27.79%	73.87%	91.44%	123.72%	231.60%	70.01%	100.00%	-
Tax	-3,320	-7,665	-9,424	-12,876	-25,548	-7,916	-11,280	-55.71%
YoY %	56.69%	18.67%	26.81%	49.60%	-222.74%	29.82%	-	-
Horiz. %	29.43%	67.95%	83.55%	114.15%	226.49%	70.18%	100.00%	-
NP	7,756	21,773	27,016	36,428	66,748	19,986	28,572	-58.04%
YoY %	-64.38%	-19.41%	-25.84%	-45.42%	233.97%	-30.05%	-	-
Horiz. %	27.15%	76.20%	94.55%	127.50%	233.61%	69.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,756	21,773	27,016	36,428	66,748	19,986	28,572	-58.04%
YoY %	-64.38%	-19.41%	-25.84%	-45.42%	233.97%	-30.05%	-	-
Horiz. %	27.15%	76.20%	94.55%	127.50%	233.61%	69.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.97%	26.04%	25.86%	26.12%	27.68%	28.37%	28.30%	-
YoY %	15.09%	0.70%	-1.00%	-5.64%	-2.43%	0.25%	-	-
Horiz. %	105.90%	92.01%	91.38%	92.30%	97.81%	100.25%	100.00%	-
Total Cost	311,544	460,562	492,710	563,976	806,252	235,232	492,012	-26.24%
YoY %	-32.36%	-6.52%	-12.64%	-30.05%	242.75%	-52.19%	-	-
Horiz. %	63.32%	93.61%	100.14%	114.63%	163.87%	47.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	249,556	247,094	245,654	242,853	242,230	237,333	230,939	5.29%
YoY %	1.00%	0.59%	1.15%	0.26%	2.06%	2.77%	-	-
Horiz. %	108.06%	107.00%	106.37%	105.16%	104.89%	102.77%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	-	6,266	4,781	7,142	14,354	-	-	-
YoY %	-	31.06%	-33.06%	-50.24%	0.00%	-	-	-
Horiz. %	-	43.65%	33.31%	49.76%	100.00%	-	-	-
Div Payout %	-	28.78%	17.70%	19.61%	21.51%	-	-	-
YoY %	-	62.60%	-9.74%	-8.83%	0.00%	-	-	-
Horiz. %	-	133.80%	82.29%	91.17%	100.00%	-	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	249,556	247,094	245,654	242,853	242,230	237,333	230,939	5.29%
YoY %	1.00%	0.59%	1.15%	0.26%	2.06%	2.77%	-	-
Horiz. %	108.06%	107.00%	106.37%	105.16%	104.89%	102.77%	100.00%	-
NOSH	179,537	179,054	179,309	178,568	179,430	178,446	179,022	0.19%
YoY %	0.27%	-0.14%	0.41%	-0.48%	0.55%	-0.32%	-	-
Horiz. %	100.29%	100.02%	100.16%	99.75%	100.23%	99.68%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	2.43%	4.51%	5.20%	6.07%	7.65%	7.83%	5.49%	-
YoY %	-46.12%	-13.27%	-14.33%	-20.65%	-2.30%	42.62%	-	-
Horiz. %	44.26%	82.15%	94.72%	110.56%	139.34%	142.62%	100.00%	-
ROE	3.11%	8.81%	11.00%	15.00%	27.56%	8.42%	12.37%	-
YoY %	-64.70%	-19.91%	-26.67%	-45.57%	227.32%	-31.93%	-	-
Horiz. %	25.14%	71.22%	88.92%	121.26%	222.80%	68.07%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	177.85	269.38	289.85	336.23	486.54	143.02	290.79	-27.92%
YoY %	-33.98%	-7.06%	-13.79%	-30.89%	240.19%	-50.82%	-	-
Horiz. %	61.16%	92.64%	99.68%	115.63%	167.32%	49.18%	100.00%	-
EPS	4.32	12.16	15.07	20.40	37.20	11.20	15.96	-58.12%
YoY %	-64.47%	-19.31%	-26.13%	-45.16%	232.14%	-29.82%	-	-
Horiz. %	27.07%	76.19%	94.42%	127.82%	233.08%	70.18%	100.00%	-
DPS	0.00	3.50	2.67	4.00	8.00	0.00	0.00	-
YoY %	0.00%	31.09%	-33.25%	-50.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	43.75%	33.38%	50.00%	100.00%	-	-	-
NAPS	1.39	1.38	1.37	1.36	1.35	1.33	1.29	5.09%
YoY %	0.72%	0.73%	0.74%	0.74%	1.50%	3.10%	-	-
Horiz. %	107.75%	106.98%	106.20%	105.43%	104.65%	103.10%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 169,444
RPS	97.63	147.48	158.91	183.58	266.93	78.03	159.17	-27.78%
YoY %	-33.80%	-7.19%	-13.44%	-31.23%	242.09%	-50.98%	-	-
Horiz. %	61.34%	92.66%	99.84%	115.34%	167.70%	49.02%	100.00%	-
EPS	2.37	6.66	8.26	11.14	20.41	6.11	8.74	-58.07%
YoY %	-64.41%	-19.37%	-25.85%	-45.42%	234.04%	-30.09%	-	-
Horiz. %	27.12%	76.20%	94.51%	127.46%	233.52%	69.91%	100.00%	-
DPS	0.00	1.92	1.46	2.18	4.39	0.00	0.00	-
YoY %	0.00%	31.51%	-33.03%	-50.34%	0.00%	0.00%	-	-
Horiz. %	0.00%	43.74%	33.26%	49.66%	100.00%	-	-	-
NAPS	0.763	0.7555	0.7511	0.7425	0.7406	0.7257	0.7061	5.29%
YoY %	0.99%	0.59%	1.16%	0.26%	2.05%	2.78%	-	-
Horiz. %	108.06%	107.00%	106.37%	105.16%	104.89%	102.78%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	0.82	0.83	0.86	0.81	0.72	0.78	0.71	-
P/RPS	0.46	0.31	0.30	0.24	0.15	0.55	0.00	-
YoY %	48.39%	3.33%	25.00%	60.00%	-72.73%	0.00%	-	-
Horiz. %	83.64%	56.36%	54.55%	43.64%	27.27%	100.00%	-	-
P/EPS	18.98	6.83	5.71	3.97	1.94	6.96	0.00	-
YoY %	177.89%	19.61%	43.83%	104.64%	-72.13%	0.00%	-	-
Horiz. %	272.70%	98.13%	82.04%	57.04%	27.87%	100.00%	-	-
EY	5.27	14.65	17.52	25.19	51.67	14.36	0.00	-
YoY %	-64.03%	-16.38%	-30.45%	-51.25%	259.82%	0.00%	-	-
Horiz. %	36.70%	102.02%	122.01%	175.42%	359.82%	100.00%	-	-
DY	0.00	4.22	3.10	4.94	11.11	0.00	0.00	-
YoY %	0.00%	36.13%	-37.25%	-55.54%	0.00%	0.00%	-	-
Horiz. %	0.00%	37.98%	27.90%	44.46%	100.00%	-	-	-
P/NAPS	0.59	0.60	0.63	0.60	0.53	0.59	0.71	-11.60%
YoY %	-1.67%	-4.76%	5.00%	13.21%	-10.17%	-16.90%	-	-
Horiz. %	83.10%	84.51%	88.73%	84.51%	74.65%	83.10%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	30/11/07	28/08/07	30/05/07	27/02/07	28/11/06	25/08/06	30/05/06	-
Price	0.79	0.90	0.78	0.87	0.85	0.73	0.77	-
P/RPS	0.44	0.33	0.27	0.26	0.17	0.51	0.00	-
YoY %	33.33%	22.22%	3.85%	52.94%	-66.67%	0.00%	-	-
Horiz. %	86.27%	64.71%	52.94%	50.98%	33.33%	100.00%	-	-
P/EPS	18.29	7.40	5.18	4.26	2.28	6.52	0.00	-
YoY %	147.16%	42.86%	21.60%	86.84%	-65.03%	0.00%	-	-
Horiz. %	280.52%	113.50%	79.45%	65.34%	34.97%	100.00%	-	-
EY	5.47	13.51	19.32	23.45	43.76	15.34	0.00	-
YoY %	-59.51%	-30.07%	-17.61%	-46.41%	185.27%	0.00%	-	-
Horiz. %	35.66%	88.07%	125.95%	152.87%	285.27%	100.00%	-	-
DY	0.00	3.89	3.42	4.60	9.41	0.00	0.00	-
YoY %	0.00%	13.74%	-25.65%	-51.12%	0.00%	0.00%	-	-
Horiz. %	0.00%	41.34%	36.34%	48.88%	100.00%	-	-	-
P/NAPS	0.57	0.65	0.57	0.64	0.63	0.55	0.77	-18.15%
YoY %	-12.31%	14.04%	-10.94%	1.59%	14.55%	-28.57%	-	-
Horiz. %	74.03%	84.42%	74.03%	83.12%	81.82%	71.43%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos