[MYCRON] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 92.54%
YoY- -190.49%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 465,446 330,906 202,607 84,980 383,283 301,556 234,831 57.98%
PBT 32,263 26,761 11,767 -3,734 -49,657 -47,647 -19,421 -
Tax -6,768 -4,340 -2,458 871 11,302 9,093 3,759 -
NP 25,495 22,421 9,309 -2,863 -38,355 -38,554 -15,662 -
-
NP to SH 25,495 22,421 9,309 -2,863 -38,355 -38,554 -15,662 -
-
Tax Rate 20.98% 16.22% 20.89% - - - - -
Total Cost 439,951 308,485 193,298 87,843 421,638 340,110 250,493 45.72%
-
Net Worth 259,944 255,882 243,466 230,829 234,459 234,474 257,751 0.56%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,231 - - - - - - -
Div Payout % 24.44% - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 259,944 255,882 243,466 230,829 234,459 234,474 257,751 0.56%
NOSH 178,044 178,938 179,019 178,937 178,976 178,987 178,994 -0.35%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.48% 6.78% 4.59% -3.37% -10.01% -12.79% -6.67% -
ROE 9.81% 8.76% 3.82% -1.24% -16.36% -16.44% -6.08% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 261.42 184.93 113.18 47.49 214.15 168.48 131.19 58.55%
EPS 14.32 12.53 5.20 -1.60 -21.48 -21.54 -8.75 -
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.43 1.36 1.29 1.31 1.31 1.44 0.92%
Adjusted Per Share Value based on latest NOSH - 178,937
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 142.31 101.18 61.95 25.98 117.19 92.20 71.80 57.98%
EPS 7.80 6.86 2.85 -0.88 -11.73 -11.79 -4.79 -
DPS 1.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7948 0.7824 0.7444 0.7058 0.7169 0.7169 0.7881 0.56%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.50 0.53 0.55 0.51 0.50 0.34 0.34 -
P/RPS 0.19 0.29 0.49 1.07 0.23 0.20 0.26 -18.91%
P/EPS 3.49 4.23 10.58 -31.88 -2.33 -1.58 -3.89 -
EY 28.64 23.64 9.45 -3.14 -42.86 -63.35 -25.74 -
DY 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.40 0.40 0.38 0.26 0.24 26.21%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 23/02/10 23/11/09 27/08/09 20/05/09 23/02/09 -
Price 0.55 0.60 0.54 0.50 0.50 0.46 0.36 -
P/RPS 0.21 0.32 0.48 1.05 0.23 0.27 0.27 -15.46%
P/EPS 3.84 4.79 10.38 -31.25 -2.33 -2.14 -4.11 -
EY 26.04 20.88 9.63 -3.20 -42.86 -46.83 -24.31 -
DY 6.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.40 0.39 0.38 0.35 0.25 32.30%

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