[MYCRON] QoQ TTM Result on 30-Jun-2005 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -42.47%
YoY- 5.17%
View:
Show?
TTM Result
31/10/05 30/09/05 30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 CAGR
Revenue 154,629 202,447 202,447 199,740 307,259 278,338 358,343 -67.49%
PBT 6,855 15,751 15,751 16,145 27,832 26,993 35,112 -88.74%
Tax -1,967 -4,557 -4,557 -4,372 -7,368 -7,102 -9,443 -87.72%
NP 4,888 11,194 11,194 11,773 20,464 19,891 25,669 -89.11%
-
NP to SH 4,888 11,194 11,194 11,773 20,464 19,891 25,669 -89.11%
-
Tax Rate 28.69% 28.93% 28.93% 27.08% 26.47% 26.31% 26.89% -
Total Cost 149,741 191,253 191,253 187,967 286,795 258,447 332,674 -65.60%
-
Net Worth 219,811 0 219,811 0 228,993 0 222,105 -1.37%
Dividend
31/10/05 30/09/05 30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 CAGR
Div - 12,523 12,523 25,049 25,049 12,526 12,526 -
Div Payout % - 111.87% 111.87% 212.77% 122.41% 62.97% 48.80% -
Equity
31/10/05 30/09/05 30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 CAGR
Net Worth 219,811 0 219,811 0 228,993 0 222,105 -1.37%
NOSH 178,708 178,708 178,708 178,901 178,901 178,943 178,943 -0.17%
Ratio Analysis
31/10/05 30/09/05 30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 CAGR
NP Margin 3.16% 5.53% 5.53% 5.89% 6.66% 7.15% 7.16% -
ROE 2.22% 0.00% 5.09% 0.00% 8.94% 0.00% 11.56% -
Per Share
31/10/05 30/09/05 30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 CAGR
RPS 86.53 113.28 113.28 111.65 171.75 155.54 200.25 -67.43%
EPS 2.74 6.26 6.26 6.58 11.44 11.12 14.34 -89.06%
DPS 0.00 7.00 7.00 14.00 14.00 7.00 7.00 -
NAPS 1.23 0.00 1.23 0.00 1.28 0.00 1.2412 -1.20%
Adjusted Per Share Value based on latest NOSH - 178,901
31/10/05 30/09/05 30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 CAGR
RPS 47.28 61.90 61.90 61.07 93.95 85.10 109.57 -67.49%
EPS 1.49 3.42 3.42 3.60 6.26 6.08 7.85 -89.15%
DPS 0.00 3.83 3.83 7.66 7.66 3.83 3.83 -
NAPS 0.6721 0.00 0.6721 0.00 0.7002 0.00 0.6791 -1.37%
Price Multiplier on Financial Quarter End Date
31/10/05 30/09/05 30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 CAGR
Date 31/10/05 30/09/05 29/07/05 30/06/05 29/04/05 31/03/05 31/01/05 -
Price 0.85 0.95 1.07 1.17 1.12 1.28 1.35 -
P/RPS 0.98 0.84 0.94 1.05 0.65 0.82 0.67 66.26%
P/EPS 31.08 15.17 17.08 17.78 9.79 11.52 9.41 394.03%
EY 3.22 6.59 5.85 5.62 10.21 8.68 10.63 -79.74%
DY 0.00 7.37 6.54 11.97 12.50 5.47 5.19 -
P/NAPS 0.69 0.00 0.87 0.00 0.88 0.00 1.09 -45.73%
Price Multiplier on Announcement Date
31/10/05 30/09/05 30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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