[MYCRON] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 61.36%
YoY- 146.39%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 349,213 236,355 112,310 513,330 390,716 266,617 125,298 98.16%
PBT 475 3,262 -637 11,048 6,175 4,069 120 150.44%
Tax 663 264 832 -4,050 -1,838 -1,100 280 77.74%
NP 1,138 3,526 195 6,998 4,337 2,969 400 100.90%
-
NP to SH 1,138 3,526 195 6,998 4,337 2,969 400 100.90%
-
Tax Rate -139.58% -8.09% - 36.66% 29.77% 27.03% -233.33% -
Total Cost 348,075 232,829 112,115 506,332 386,379 263,648 124,898 98.16%
-
Net Worth 264,940 267,121 262,363 263,584 257,731 256,009 259,999 1.26%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 264,940 267,121 262,363 263,584 257,731 256,009 259,999 1.26%
NOSH 177,812 178,080 177,272 178,097 177,745 177,784 181,818 -1.47%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.33% 1.49% 0.17% 1.36% 1.11% 1.11% 0.32% -
ROE 0.43% 1.32% 0.07% 2.65% 1.68% 1.16% 0.15% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 196.39 132.72 63.35 288.23 219.82 149.97 68.91 101.14%
EPS 0.64 1.98 0.11 3.93 2.44 1.67 0.22 103.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.50 1.48 1.48 1.45 1.44 1.43 2.78%
Adjusted Per Share Value based on latest NOSH - 177,606
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 106.77 72.27 34.34 156.95 119.46 81.52 38.31 98.16%
EPS 0.35 1.08 0.06 2.14 1.33 0.91 0.12 104.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8101 0.8167 0.8022 0.8059 0.788 0.7828 0.795 1.26%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.37 0.36 0.34 0.275 0.27 0.26 0.26 -
P/RPS 0.19 0.27 0.54 0.10 0.12 0.17 0.38 -37.03%
P/EPS 57.81 18.18 309.09 7.00 11.07 15.57 118.18 -37.94%
EY 1.73 5.50 0.32 14.29 9.04 6.42 0.85 60.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.23 0.19 0.19 0.18 0.18 24.50%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 25/02/14 26/11/13 28/08/13 30/05/13 26/02/13 27/11/12 -
Price 0.38 0.35 0.395 0.26 0.335 0.24 0.29 -
P/RPS 0.19 0.26 0.62 0.09 0.15 0.16 0.42 -41.09%
P/EPS 59.37 17.68 359.09 6.62 13.73 14.37 131.82 -41.27%
EY 1.68 5.66 0.28 15.11 7.28 6.96 0.76 69.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.27 0.18 0.23 0.17 0.20 19.13%

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