[MYCRON] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 425.15%
YoY- 159.44%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 105,981 465,446 330,906 202,607 84,980 383,283 301,556 -50.16%
PBT 5,295 32,263 26,761 11,767 -3,734 -49,657 -47,647 -
Tax -1,039 -6,768 -4,340 -2,458 871 11,302 9,093 -
NP 4,256 25,495 22,421 9,309 -2,863 -38,355 -38,554 -
-
NP to SH 4,256 25,495 22,421 9,309 -2,863 -38,355 -38,554 -
-
Tax Rate 19.62% 20.98% 16.22% 20.89% - - - -
Total Cost 101,725 439,951 308,485 193,298 87,843 421,638 340,110 -55.24%
-
Net Worth 261,770 259,944 255,882 243,466 230,829 234,459 234,474 7.61%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 6,231 - - - - - -
Div Payout % - 24.44% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 261,770 259,944 255,882 243,466 230,829 234,459 234,474 7.61%
NOSH 178,075 178,044 178,938 179,019 178,937 178,976 178,987 -0.33%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.02% 5.48% 6.78% 4.59% -3.37% -10.01% -12.79% -
ROE 1.63% 9.81% 8.76% 3.82% -1.24% -16.36% -16.44% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 59.51 261.42 184.93 113.18 47.49 214.15 168.48 -50.00%
EPS 2.39 14.32 12.53 5.20 -1.60 -21.48 -21.54 -
DPS 0.00 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.46 1.43 1.36 1.29 1.31 1.31 7.97%
Adjusted Per Share Value based on latest NOSH - 178,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.19 141.35 100.50 61.53 25.81 116.40 91.58 -50.16%
EPS 1.29 7.74 6.81 2.83 -0.87 -11.65 -11.71 -
DPS 0.00 1.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.795 0.7894 0.7771 0.7394 0.701 0.712 0.7121 7.61%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.53 0.50 0.53 0.55 0.51 0.50 0.34 -
P/RPS 0.89 0.19 0.29 0.49 1.07 0.23 0.20 170.29%
P/EPS 22.18 3.49 4.23 10.58 -31.88 -2.33 -1.58 -
EY 4.51 28.64 23.64 9.45 -3.14 -42.86 -63.35 -
DY 0.00 7.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.37 0.40 0.40 0.38 0.26 24.20%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 31/05/10 23/02/10 23/11/09 27/08/09 20/05/09 -
Price 0.71 0.55 0.60 0.54 0.50 0.50 0.46 -
P/RPS 1.19 0.21 0.32 0.48 1.05 0.23 0.27 168.57%
P/EPS 29.71 3.84 4.79 10.38 -31.25 -2.33 -2.14 -
EY 3.37 26.04 20.88 9.63 -3.20 -42.86 -46.83 -
DY 0.00 6.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.38 0.42 0.40 0.39 0.38 0.35 23.41%

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