[MYCRON] QoQ Annualized Quarter Result on 31-Mar-2005

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2005
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 404,894 0 435,704 0 357,285 355,294 317,904 27.44%
PBT 31,500 0 35,832 0 35,668 37,974 33,588 -6.23%
Tax -9,114 0 -10,428 0 -12,948 -14,910 -16,374 -44.42%
NP 22,386 0 25,404 0 22,720 23,064 17,214 30.13%
-
NP to SH 22,386 0 25,404 0 26,123 27,601 24,020 -6.82%
-
Tax Rate 28.93% - 29.10% - 36.30% 39.26% 48.75% -
Total Cost 382,508 0 410,300 0 334,565 332,230 300,690 27.29%
-
Net Worth 220,278 0 228,993 0 200,891 178,915 162,752 35.45%
Dividend
30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - 50,092 - 11,329 - - -
Div Payout % - - 197.18% - 43.37% - - -
Equity
30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 220,278 0 228,993 0 200,891 178,915 162,752 35.45%
NOSH 179,088 178,901 178,901 161,852 161,852 147,864 140,303 27.72%
Ratio Analysis
30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 5.53% 0.00% 5.83% 0.00% 6.36% 6.49% 5.41% -
ROE 10.16% 0.00% 11.09% 0.00% 13.00% 15.43% 14.76% -
Per Share
30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 226.09 0.00 243.54 0.00 220.75 240.28 226.58 -0.21%
EPS 12.50 0.00 14.20 0.00 16.14 18.67 17.12 -27.04%
DPS 0.00 0.00 28.00 0.00 7.00 0.00 0.00 -
NAPS 1.23 0.00 1.28 0.00 1.2412 1.21 1.16 6.05%
Adjusted Per Share Value based on latest NOSH - 178,943
30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 123.80 0.00 133.22 0.00 109.24 108.63 97.20 27.45%
EPS 6.84 0.00 7.77 0.00 7.99 8.44 7.34 -6.83%
DPS 0.00 0.00 15.32 0.00 3.46 0.00 0.00 -
NAPS 0.6735 0.00 0.7002 0.00 0.6142 0.547 0.4976 35.46%
Price Multiplier on Financial Quarter End Date
30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/07/05 30/06/05 29/04/05 31/03/05 31/01/05 29/10/04 30/07/04 -
Price 1.07 1.17 1.12 1.28 1.35 1.27 1.20 -
P/RPS 0.47 0.00 0.46 0.00 0.61 0.53 0.53 -11.35%
P/EPS 8.56 0.00 7.89 0.00 8.36 6.80 7.01 22.17%
EY 11.68 0.00 12.68 0.00 11.96 14.70 14.27 -18.19%
DY 0.00 0.00 25.00 0.00 5.19 0.00 0.00 -
P/NAPS 0.87 0.00 0.88 0.00 1.09 1.05 1.03 -15.57%
Price Multiplier on Announcement Date
30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/09/05 - 30/06/05 - 24/03/05 16/12/04 29/10/04 -
Price 0.94 0.00 1.17 0.00 1.32 1.38 1.27 -
P/RPS 0.42 0.00 0.48 0.00 0.60 0.57 0.56 -25.05%
P/EPS 7.52 0.00 8.24 0.00 8.18 7.39 7.42 1.35%
EY 13.30 0.00 12.14 0.00 12.23 13.53 13.48 -1.33%
DY 0.00 0.00 23.93 0.00 5.30 0.00 0.00 -
P/NAPS 0.76 0.00 0.91 0.00 1.06 1.14 1.09 -30.34%

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