[MYCRON] QoQ Quarter Result on 30-Sep-2008 [#1]

Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -84.75%
YoY- 63.18%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 81,727 66,725 98,831 136,000 123,891 107,617 94,754 -9.39%
PBT -2,010 -28,226 -22,951 3,530 3,929 6,704 3,295 -
Tax 2,209 5,334 4,125 -366 16,823 -1,484 -948 -
NP 199 -22,892 -18,826 3,164 20,752 5,220 2,347 -80.72%
-
NP to SH 199 -22,892 -18,826 3,164 20,752 5,220 2,347 -80.72%
-
Tax Rate - - - 10.37% -428.18% 22.14% 28.77% -
Total Cost 81,528 89,617 117,657 132,836 103,139 102,397 92,407 -8.01%
-
Net Worth 232,171 234,468 257,694 278,861 275,738 255,636 249,032 -4.57%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - 4,476 - - -
Div Payout % - - - - 21.57% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 232,171 234,468 257,694 278,861 275,738 255,636 249,032 -4.57%
NOSH 178,593 178,983 178,954 178,757 179,050 178,767 179,160 -0.21%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.24% -34.31% -19.05% 2.33% 16.75% 4.85% 2.48% -
ROE 0.09% -9.76% -7.31% 1.13% 7.53% 2.04% 0.94% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 45.76 37.28 55.23 76.08 69.19 60.20 52.89 -9.21%
EPS 0.11 -12.79 -10.52 1.77 11.59 2.92 1.31 -80.85%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.30 1.31 1.44 1.56 1.54 1.43 1.39 -4.36%
Adjusted Per Share Value based on latest NOSH - 178,757
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.99 20.40 30.22 41.58 37.88 32.90 28.97 -9.39%
EPS 0.06 -7.00 -5.76 0.97 6.35 1.60 0.72 -80.95%
DPS 0.00 0.00 0.00 0.00 1.37 0.00 0.00 -
NAPS 0.7099 0.7169 0.7879 0.8526 0.8431 0.7816 0.7614 -4.56%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.50 0.34 0.34 0.50 0.57 0.72 0.79 -
P/RPS 1.09 0.91 0.62 0.66 0.82 1.20 1.49 -18.82%
P/EPS 448.73 -2.66 -3.23 28.25 4.92 24.66 60.31 281.58%
EY 0.22 -37.62 -30.94 3.54 20.33 4.06 1.66 -74.03%
DY 0.00 0.00 0.00 0.00 4.39 0.00 0.00 -
P/NAPS 0.38 0.26 0.24 0.32 0.37 0.50 0.57 -23.70%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 20/05/09 23/02/09 24/11/08 26/08/08 27/05/08 29/02/08 -
Price 0.50 0.46 0.36 0.37 0.56 0.69 0.70 -
P/RPS 1.09 1.23 0.65 0.49 0.81 1.15 1.32 -11.99%
P/EPS 448.73 -3.60 -3.42 20.90 4.83 23.63 53.44 313.65%
EY 0.22 -27.80 -29.22 4.78 20.70 4.23 1.87 -76.02%
DY 0.00 0.00 0.00 0.00 4.46 0.00 0.00 -
P/NAPS 0.38 0.35 0.25 0.24 0.36 0.48 0.50 -16.73%

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