[MYCRON] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 60.57%
YoY- 158.15%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 415,466 423,924 465,446 441,208 405,214 339,920 383,283 5.50%
PBT 11,516 21,180 32,263 35,681 23,534 -14,936 -49,657 -
Tax -2,082 -4,156 -6,768 -5,786 -4,916 3,484 11,302 -
NP 9,434 17,024 25,495 29,894 18,618 -11,452 -38,355 -
-
NP to SH 9,434 17,024 25,495 29,894 18,618 -11,452 -38,355 -
-
Tax Rate 18.08% 19.62% 20.98% 16.22% 20.89% - - -
Total Cost 406,032 406,900 439,951 411,313 386,596 351,372 421,638 -2.47%
-
Net Worth 256,222 261,770 259,944 255,882 243,466 230,829 234,459 6.07%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 6,231 - - - - -
Div Payout % - - 24.44% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 256,222 261,770 259,944 255,882 243,466 230,829 234,459 6.07%
NOSH 177,932 178,075 178,044 178,938 179,019 178,937 178,976 -0.38%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.27% 4.02% 5.48% 6.78% 4.59% -3.37% -10.01% -
ROE 3.68% 6.50% 9.81% 11.68% 7.65% -4.96% -16.36% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 233.50 238.06 261.42 246.57 226.35 189.97 214.15 5.91%
EPS 5.32 9.56 14.32 16.71 10.40 -6.40 -21.48 -
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.47 1.46 1.43 1.36 1.29 1.31 6.49%
Adjusted Per Share Value based on latest NOSH - 178,881
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 126.18 128.74 141.35 133.99 123.06 103.23 116.40 5.51%
EPS 2.87 5.17 7.74 9.08 5.65 -3.48 -11.65 -
DPS 0.00 0.00 1.89 0.00 0.00 0.00 0.00 -
NAPS 0.7781 0.795 0.7894 0.7771 0.7394 0.701 0.712 6.07%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.62 0.53 0.50 0.53 0.55 0.51 0.50 -
P/RPS 0.27 0.22 0.19 0.21 0.24 0.27 0.23 11.24%
P/EPS 11.69 5.54 3.49 3.17 5.29 -7.97 -2.33 -
EY 8.55 18.04 28.64 31.52 18.91 -12.55 -42.86 -
DY 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.36 0.34 0.37 0.40 0.40 0.38 8.56%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 29/11/10 26/08/10 31/05/10 23/02/10 23/11/09 27/08/09 -
Price 0.64 0.71 0.55 0.60 0.54 0.50 0.50 -
P/RPS 0.27 0.30 0.21 0.24 0.24 0.26 0.23 11.24%
P/EPS 12.07 7.43 3.84 3.59 5.19 -7.81 -2.33 -
EY 8.28 13.46 26.04 27.84 19.26 -12.80 -42.86 -
DY 0.00 0.00 6.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.38 0.42 0.40 0.39 0.38 10.23%

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