[MYCRON] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -8.93%
YoY- -205.97%
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 266,617 125,298 443,289 306,885 201,368 92,500 414,377 -25.37%
PBT 4,069 120 -16,731 -6,260 -4,734 -1,159 352 407.46%
Tax -1,100 280 1,646 2,233 1,037 -355 159 -
NP 2,969 400 -15,085 -4,027 -3,697 -1,514 511 221.47%
-
NP to SH 2,969 400 -15,085 -4,027 -3,697 -1,514 511 221.47%
-
Tax Rate 27.03% -233.33% - - - - -45.17% -
Total Cost 263,648 124,898 458,374 310,912 205,065 94,014 413,866 -25.86%
-
Net Worth 256,009 259,999 267,012 260,151 261,278 263,614 262,548 -1.65%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 256,009 259,999 267,012 260,151 261,278 263,614 262,548 -1.65%
NOSH 177,784 181,818 178,008 178,185 177,740 178,117 176,206 0.59%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.11% 0.32% -3.40% -1.31% -1.84% -1.64% 0.12% -
ROE 1.16% 0.15% -5.65% -1.55% -1.41% -0.57% 0.19% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 149.97 68.91 249.03 172.23 113.29 51.93 235.17 -25.81%
EPS 1.67 0.22 -8.48 -2.26 -2.08 -0.85 0.29 219.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.43 1.50 1.46 1.47 1.48 1.49 -2.23%
Adjusted Per Share Value based on latest NOSH - 173,684
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 81.52 38.31 135.54 93.83 61.57 28.28 126.70 -25.37%
EPS 0.91 0.12 -4.61 -1.23 -1.13 -0.46 0.16 216.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7828 0.795 0.8164 0.7954 0.7989 0.806 0.8028 -1.66%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.26 0.26 0.31 0.36 0.38 0.37 0.58 -
P/RPS 0.17 0.38 0.12 0.21 0.34 0.71 0.25 -22.58%
P/EPS 15.57 118.18 -3.66 -15.93 -18.27 -43.53 200.00 -81.62%
EY 6.42 0.85 -27.34 -6.28 -5.47 -2.30 0.50 444.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.21 0.25 0.26 0.25 0.39 -40.13%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 29/08/12 28/05/12 27/02/12 24/11/11 29/08/11 -
Price 0.24 0.29 0.31 0.34 0.38 0.39 0.43 -
P/RPS 0.16 0.42 0.12 0.20 0.34 0.75 0.18 -7.51%
P/EPS 14.37 131.82 -3.66 -15.04 -18.27 -45.88 148.28 -78.75%
EY 6.96 0.76 -27.34 -6.65 -5.47 -2.18 0.67 372.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.21 0.23 0.26 0.26 0.29 -29.84%

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