[MYCRON] QoQ TTM Result on 30-Jun-2007 [#4]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -34.13%
YoY- 150.35%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 374,736 356,712 343,910 354,726 346,413 300,202 280,156 21.37%
PBT 14,876 10,850 9,131 15,485 24,008 24,651 -8,297 -
Tax -3,859 -3,005 -2,108 -3,707 -6,128 -6,438 1,546 -
NP 11,017 7,845 7,023 11,778 17,880 18,213 -6,751 -
-
NP to SH 11,017 7,845 7,023 11,778 17,880 18,213 -6,751 -
-
Tax Rate 25.94% 27.70% 23.09% 23.94% 25.52% 26.12% - -
Total Cost 363,719 348,867 336,887 342,948 328,533 281,989 286,907 17.11%
-
Net Worth 255,636 249,032 249,556 248,235 255,069 230,444 244,240 3.08%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,698 2,698 2,698 6,316 3,618 3,618 3,618 -17.75%
Div Payout % 24.49% 34.39% 38.42% 53.63% 20.24% 19.87% 0.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 255,636 249,032 249,556 248,235 255,069 230,444 244,240 3.08%
NOSH 178,767 179,160 179,537 179,880 186,181 169,444 180,918 -0.79%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.94% 2.20% 2.04% 3.32% 5.16% 6.07% -2.41% -
ROE 4.31% 3.15% 2.81% 4.74% 7.01% 7.90% -2.76% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 209.62 199.10 191.55 197.20 186.06 177.17 154.85 22.34%
EPS 6.16 4.38 3.91 6.55 9.60 10.75 -3.73 -
DPS 1.50 1.51 1.50 3.51 1.94 2.14 2.00 -17.43%
NAPS 1.43 1.39 1.39 1.38 1.37 1.36 1.35 3.90%
Adjusted Per Share Value based on latest NOSH - 179,880
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 114.58 109.07 105.15 108.46 105.92 91.79 85.66 21.37%
EPS 3.37 2.40 2.15 3.60 5.47 5.57 -2.06 -
DPS 0.82 0.82 0.82 1.93 1.11 1.11 1.11 -18.26%
NAPS 0.7816 0.7614 0.763 0.759 0.7799 0.7046 0.7468 3.08%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.72 0.79 0.82 0.83 0.86 0.81 0.72 -
P/RPS 0.34 0.40 0.43 0.42 0.46 0.46 0.46 -18.23%
P/EPS 11.68 18.04 20.96 12.68 8.96 7.54 -19.30 -
EY 8.56 5.54 4.77 7.89 11.17 13.27 -5.18 -
DY 2.08 1.91 1.83 4.23 2.26 2.64 2.78 -17.56%
P/NAPS 0.50 0.57 0.59 0.60 0.63 0.60 0.53 -3.80%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 29/02/08 30/11/07 28/08/07 30/05/07 27/02/07 28/11/06 -
Price 0.69 0.70 0.79 0.90 0.78 0.87 0.85 -
P/RPS 0.33 0.35 0.41 0.46 0.42 0.49 0.55 -28.84%
P/EPS 11.20 15.99 20.20 13.75 8.12 8.09 -22.78 -
EY 8.93 6.26 4.95 7.28 12.31 12.35 -4.39 -
DY 2.17 2.15 1.90 3.90 2.49 2.45 2.35 -5.16%
P/NAPS 0.48 0.50 0.57 0.65 0.57 0.64 0.63 -16.56%

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