[MYCRON] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 334.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
Revenue 600,404 873,000 255,218 520,584 325,461 0 351,406 58.24%
PBT 49,304 92,296 27,902 39,852 -15,559 0 21,084 107.06%
Tax -12,876 -25,548 -7,916 -11,280 3,359 0 -6,098 89.72%
NP 36,428 66,748 19,986 28,572 -12,200 0 14,985 114.06%
-
NP to SH 36,428 66,748 19,986 28,572 -12,200 0 14,985 114.06%
-
Tax Rate 26.12% 27.68% 28.37% 28.30% - - 28.92% -
Total Cost 563,976 806,252 235,232 492,012 337,661 0 336,421 55.68%
-
Net Worth 242,853 242,230 237,333 230,939 225,395 0 220,126 8.78%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
Div 7,142 14,354 - - - - - -
Div Payout % 19.61% 21.51% - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
Net Worth 242,853 242,230 237,333 230,939 225,395 0 220,126 8.78%
NOSH 178,568 179,430 178,446 179,022 178,885 178,964 178,964 -0.18%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
NP Margin 6.07% 7.65% 7.83% 5.49% -3.75% 0.00% 4.26% -
ROE 15.00% 27.56% 8.42% 12.37% -5.41% 0.00% 6.81% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
RPS 336.23 486.54 143.02 290.79 181.94 0.00 196.36 58.53%
EPS 20.40 37.20 11.20 15.96 -6.82 0.00 8.37 114.53%
DPS 4.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.35 1.33 1.29 1.26 0.00 1.23 8.98%
Adjusted Per Share Value based on latest NOSH - 179,022
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
RPS 182.34 265.13 77.51 158.10 98.84 0.00 106.72 58.24%
EPS 11.06 20.27 6.07 8.68 -3.71 0.00 4.55 114.04%
DPS 2.17 4.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7375 0.7356 0.7208 0.7014 0.6845 0.00 0.6685 8.78%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 31/01/06 30/12/05 31/10/05 -
Price 0.81 0.72 0.78 0.71 0.67 0.70 0.85 -
P/RPS 0.24 0.15 0.55 0.00 0.37 0.00 0.43 -39.32%
P/EPS 3.97 1.94 6.96 0.00 -9.82 0.00 10.15 -55.25%
EY 25.19 51.67 14.36 0.00 -10.18 0.00 9.85 123.56%
DY 4.94 11.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.59 0.71 0.53 0.00 0.69 -11.28%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
Date 27/02/07 28/11/06 25/08/06 30/05/06 29/03/06 - 23/12/05 -
Price 0.87 0.85 0.73 0.77 0.68 0.00 0.71 -
P/RPS 0.26 0.17 0.51 0.00 0.37 0.00 0.36 -24.33%
P/EPS 4.26 2.28 6.52 0.00 -9.97 0.00 8.48 -44.55%
EY 23.45 43.76 15.34 0.00 -10.03 0.00 11.79 80.24%
DY 4.60 9.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.55 0.77 0.54 0.00 0.58 8.80%

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