[MYCRON] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 9.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 79,825 482,335 389,795 300,202 218,250 127,609 43,382 50.10%
PBT 2,769 29,438 27,330 24,652 23,074 13,951 3,321 -11.40%
Tax -830 -7,665 -7,068 -6,438 -6,387 -3,958 -940 -7.95%
NP 1,939 21,773 20,262 18,214 16,687 9,993 2,381 -12.78%
-
NP to SH 1,939 21,773 20,262 18,214 16,687 9,993 2,381 -12.78%
-
Tax Rate 29.97% 26.04% 25.86% 26.12% 27.68% 28.37% 28.30% -
Total Cost 77,886 460,562 369,533 281,988 201,563 117,616 41,001 53.32%
-
Net Worth 249,556 247,094 245,654 242,853 242,230 237,333 230,939 5.29%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 6,266 3,586 3,571 3,588 - - -
Div Payout % - 28.78% 17.70% 19.61% 21.51% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 249,556 247,094 245,654 242,853 242,230 237,333 230,939 5.29%
NOSH 179,537 179,054 179,309 178,568 179,430 178,446 179,022 0.19%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.43% 4.51% 5.20% 6.07% 7.65% 7.83% 5.49% -
ROE 0.78% 8.81% 8.25% 7.50% 6.89% 4.21% 1.03% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 44.46 269.38 217.39 168.12 121.64 71.51 24.23 49.82%
EPS 1.08 12.16 11.30 10.20 9.30 5.60 1.33 -12.94%
DPS 0.00 3.50 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.39 1.38 1.37 1.36 1.35 1.33 1.29 5.09%
Adjusted Per Share Value based on latest NOSH - 169,444
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 24.41 147.48 119.18 91.79 66.73 39.02 13.26 50.14%
EPS 0.59 6.66 6.20 5.57 5.10 3.06 0.73 -13.22%
DPS 0.00 1.92 1.10 1.09 1.10 0.00 0.00 -
NAPS 0.763 0.7555 0.7511 0.7425 0.7406 0.7257 0.7061 5.29%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.82 0.83 0.86 0.81 0.72 0.78 0.71 -
P/RPS 1.84 0.31 0.40 0.48 0.59 1.09 0.00 -
P/EPS 75.93 6.83 7.61 7.94 7.74 13.93 0.00 -
EY 1.32 14.65 13.14 12.59 12.92 7.18 0.00 -
DY 0.00 4.22 2.33 2.47 2.78 0.00 0.00 -
P/NAPS 0.59 0.60 0.63 0.60 0.53 0.59 0.71 -11.60%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 28/08/07 30/05/07 27/02/07 28/11/06 25/08/06 30/05/06 -
Price 0.79 0.90 0.78 0.87 0.85 0.73 0.77 -
P/RPS 1.78 0.33 0.36 0.52 0.70 1.02 0.00 -
P/EPS 73.15 7.40 6.90 8.53 9.14 13.04 0.00 -
EY 1.37 13.51 14.49 11.72 10.94 7.67 0.00 -
DY 0.00 3.89 2.56 2.30 2.35 0.00 0.00 -
P/NAPS 0.57 0.65 0.57 0.64 0.63 0.55 0.77 -18.15%

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