[MYCRON] QoQ Annualized Quarter Result on 31-Jan-2005 [#4]

Announcement Date
24-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- -5.36%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 CAGR
Revenue 0 435,704 0 357,285 355,294 317,904 317,904 -
PBT 0 35,832 0 35,668 37,974 33,588 33,588 -
Tax 0 -10,428 0 -12,948 -14,910 -16,374 -9,568 -
NP 0 25,404 0 22,720 23,064 17,214 24,020 -
-
NP to SH 0 25,404 0 26,123 27,601 24,020 24,020 -
-
Tax Rate - 29.10% - 36.30% 39.26% 48.75% 28.49% -
Total Cost 0 410,300 0 334,565 332,230 300,690 293,884 -
-
Net Worth 0 228,993 0 200,891 178,915 162,752 0 -
Dividend
30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 CAGR
Div - 50,092 - 11,329 - - - -
Div Payout % - 197.18% - 43.37% - - - -
Equity
30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 CAGR
Net Worth 0 228,993 0 200,891 178,915 162,752 0 -
NOSH 178,901 178,901 161,852 161,852 147,864 140,303 140,303 30.31%
Ratio Analysis
30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 CAGR
NP Margin 0.00% 5.83% 0.00% 6.36% 6.49% 5.41% 7.56% -
ROE 0.00% 11.09% 0.00% 13.00% 15.43% 14.76% 0.00% -
Per Share
30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 CAGR
RPS 0.00 243.54 0.00 220.75 240.28 226.58 226.58 -
EPS 0.00 14.20 0.00 16.14 18.67 17.12 17.12 -
DPS 0.00 28.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 0.00 1.28 0.00 1.2412 1.21 1.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 178,943
30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 CAGR
RPS 0.00 133.22 0.00 109.24 108.63 97.20 97.20 -
EPS 0.00 7.77 0.00 7.99 8.44 7.34 7.34 -
DPS 0.00 15.32 0.00 3.46 0.00 0.00 0.00 -
NAPS 0.00 0.7002 0.00 0.6142 0.547 0.4976 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 CAGR
Date 30/06/05 29/04/05 31/03/05 31/01/05 29/10/04 30/07/04 30/07/04 -
Price 1.17 1.12 1.28 1.35 1.27 1.20 1.20 -
P/RPS 0.00 0.46 0.00 0.61 0.53 0.53 0.53 -
P/EPS 0.00 7.89 0.00 8.36 6.80 7.01 7.01 -
EY 0.00 12.68 0.00 11.96 14.70 14.27 14.27 -
DY 0.00 25.00 0.00 5.19 0.00 0.00 0.00 -
P/NAPS 0.00 0.88 0.00 1.09 1.05 1.03 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 CAGR
Date - 30/06/05 - 24/03/05 16/12/04 29/10/04 - -
Price 0.00 1.17 0.00 1.32 1.38 1.27 0.00 -
P/RPS 0.00 0.48 0.00 0.60 0.57 0.56 0.00 -
P/EPS 0.00 8.24 0.00 8.18 7.39 7.42 0.00 -
EY 0.00 12.14 0.00 12.23 13.53 13.48 0.00 -
DY 0.00 23.93 0.00 5.30 0.00 0.00 0.00 -
P/NAPS 0.00 0.91 0.00 1.06 1.14 1.09 0.00 -

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

Post a Comment