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

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	374,736	356,712	343,910	354,726	346,413	300,202	280,156	21.37%
YoY %	5.05%	3.72%	-3.05%	2.40%	15.39%	7.16%	-	-
Horiz. %	133.76%	127.33%	122.76%	126.62%	123.65%	107.16%	100.00%	-
PBT	14,876	10,850	9,131	15,485	24,008	24,651	-8,297	-
YoY %	37.11%	18.83%	-41.03%	-35.50%	-2.61%	397.11%	-	-
Horiz. %	-179.29%	-130.77%	-110.05%	-186.63%	-289.36%	-297.11%	100.00%	-
Tax	-3,859	-3,005	-2,108	-3,707	-6,128	-6,438	1,546	-
YoY %	-28.42%	-42.55%	43.13%	39.51%	4.82%	-516.43%	-	-
Horiz. %	-249.61%	-194.37%	-136.35%	-239.78%	-396.38%	-416.43%	100.00%	-
NP	11,017	7,845	7,023	11,778	17,880	18,213	-6,751	-
YoY %	40.43%	11.70%	-40.37%	-34.13%	-1.83%	369.78%	-	-
Horiz. %	-163.19%	-116.21%	-104.03%	-174.46%	-264.85%	-269.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,017	7,845	7,023	11,778	17,880	18,213	-6,751	-
YoY %	40.43%	11.70%	-40.37%	-34.13%	-1.83%	369.78%	-	-
Horiz. %	-163.19%	-116.21%	-104.03%	-174.46%	-264.85%	-269.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.94%	27.70%	23.09%	23.94%	25.52%	26.12%	-	-
YoY %	-6.35%	19.97%	-3.55%	-6.19%	-2.30%	0.00%	-	-
Horiz. %	99.31%	106.05%	88.40%	91.65%	97.70%	100.00%	-	-
Total Cost	363,719	348,867	336,887	342,948	328,533	281,989	286,907	17.11%
YoY %	4.26%	3.56%	-1.77%	4.39%	16.51%	-1.71%	-	-
Horiz. %	126.77%	121.60%	117.42%	119.53%	114.51%	98.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	255,636	249,032	249,556	248,235	255,069	230,444	244,240	3.08%
YoY %	2.65%	-0.21%	0.53%	-2.68%	10.69%	-5.65%	-	-
Horiz. %	104.67%	101.96%	102.18%	101.64%	104.43%	94.35%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	2,698	2,698	2,698	6,316	3,618	3,618	3,618	-17.75%
YoY %	0.00%	0.00%	-57.28%	74.57%	0.00%	0.00%	-	-
Horiz. %	74.57%	74.57%	74.57%	174.57%	100.00%	100.00%	100.00%	-
Div Payout %	24.49%	34.39%	38.42%	53.63%	20.24%	19.87%	0.00%	-
YoY %	-28.79%	-10.49%	-28.36%	164.97%	1.86%	0.00%	-	-
Horiz. %	123.25%	173.07%	193.36%	269.90%	101.86%	100.00%	-	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	255,636	249,032	249,556	248,235	255,069	230,444	244,240	3.08%
YoY %	2.65%	-0.21%	0.53%	-2.68%	10.69%	-5.65%	-	-
Horiz. %	104.67%	101.96%	102.18%	101.64%	104.43%	94.35%	100.00%	-
NOSH	178,767	179,160	179,537	179,880	186,181	169,444	180,918	-0.79%
YoY %	-0.22%	-0.21%	-0.19%	-3.38%	9.88%	-6.34%	-	-
Horiz. %	98.81%	99.03%	99.24%	99.43%	102.91%	93.66%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	2.94%	2.20%	2.04%	3.32%	5.16%	6.07%	-2.41%	-
YoY %	33.64%	7.84%	-38.55%	-35.66%	-14.99%	351.87%	-	-
Horiz. %	-121.99%	-91.29%	-84.65%	-137.76%	-214.11%	-251.87%	100.00%	-
ROE	4.31%	3.15%	2.81%	4.74%	7.01%	7.90%	-2.76%	-
YoY %	36.83%	12.10%	-40.72%	-32.38%	-11.27%	386.23%	-	-
Horiz. %	-156.16%	-114.13%	-101.81%	-171.74%	-253.99%	-286.23%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	209.62	199.10	191.55	197.20	186.06	177.17	154.85	22.34%
YoY %	5.28%	3.94%	-2.87%	5.99%	5.02%	14.41%	-	-
Horiz. %	135.37%	128.58%	123.70%	127.35%	120.15%	114.41%	100.00%	-
EPS	6.16	4.38	3.91	6.55	9.60	10.75	-3.73	-
YoY %	40.64%	12.02%	-40.31%	-31.77%	-10.70%	388.20%	-	-
Horiz. %	-165.15%	-117.43%	-104.83%	-175.60%	-257.37%	-288.20%	100.00%	-
DPS	1.50	1.51	1.50	3.51	1.94	2.14	2.00	-17.43%
YoY %	-0.66%	0.67%	-57.26%	80.93%	-9.35%	7.00%	-	-
Horiz. %	75.00%	75.50%	75.00%	175.50%	97.00%	107.00%	100.00%	-
NAPS	1.43	1.39	1.39	1.38	1.37	1.36	1.35	3.90%
YoY %	2.88%	0.00%	0.72%	0.73%	0.74%	0.74%	-	-
Horiz. %	105.93%	102.96%	102.96%	102.22%	101.48%	100.74%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 179,880
RPS	114.58	109.07	105.15	108.46	105.92	91.79	85.66	21.37%
YoY %	5.05%	3.73%	-3.05%	2.40%	15.39%	7.16%	-	-
Horiz. %	133.76%	127.33%	122.75%	126.62%	123.65%	107.16%	100.00%	-
EPS	3.37	2.40	2.15	3.60	5.47	5.57	-2.06	-
YoY %	40.42%	11.63%	-40.28%	-34.19%	-1.80%	370.39%	-	-
Horiz. %	-163.59%	-116.50%	-104.37%	-174.76%	-265.53%	-270.39%	100.00%	-
DPS	0.82	0.82	0.82	1.93	1.11	1.11	1.11	-18.26%
YoY %	0.00%	0.00%	-57.51%	73.87%	0.00%	0.00%	-	-
Horiz. %	73.87%	73.87%	73.87%	173.87%	100.00%	100.00%	100.00%	-
NAPS	0.7816	0.7614	0.763	0.759	0.7799	0.7046	0.7468	3.08%
YoY %	2.65%	-0.21%	0.53%	-2.68%	10.69%	-5.65%	-	-
Horiz. %	104.66%	101.96%	102.17%	101.63%	104.43%	94.35%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-15.00%	-6.98%	2.38%	-8.70%	0.00%	0.00%	-	-
Horiz. %	73.91%	86.96%	93.48%	91.30%	100.00%	100.00%	100.00%	-
P/EPS	11.68	18.04	20.96	12.68	8.96	7.54	-19.30	-
YoY %	-35.25%	-13.93%	65.30%	41.52%	18.83%	139.07%	-	-
Horiz. %	-60.52%	-93.47%	-108.60%	-65.70%	-46.42%	-39.07%	100.00%	-
EY	8.56	5.54	4.77	7.89	11.17	13.27	-5.18	-
YoY %	54.51%	16.14%	-39.54%	-29.36%	-15.83%	356.18%	-	-
Horiz. %	-165.25%	-106.95%	-92.08%	-152.32%	-215.64%	-256.18%	100.00%	-
DY	2.08	1.91	1.83	4.23	2.26	2.64	2.78	-17.56%
YoY %	8.90%	4.37%	-56.74%	87.17%	-14.39%	-5.04%	-	-
Horiz. %	74.82%	68.71%	65.83%	152.16%	81.29%	94.96%	100.00%	-
P/NAPS	0.50	0.57	0.59	0.60	0.63	0.60	0.53	-3.80%
YoY %	-12.28%	-3.39%	-1.67%	-4.76%	5.00%	13.21%	-	-
Horiz. %	94.34%	107.55%	111.32%	113.21%	118.87%	113.21%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-5.71%	-14.63%	-10.87%	9.52%	-14.29%	-10.91%	-	-
Horiz. %	60.00%	63.64%	74.55%	83.64%	76.36%	89.09%	100.00%	-
P/EPS	11.20	15.99	20.20	13.75	8.12	8.09	-22.78	-
YoY %	-29.96%	-20.84%	46.91%	69.33%	0.37%	135.51%	-	-
Horiz. %	-49.17%	-70.19%	-88.67%	-60.36%	-35.65%	-35.51%	100.00%	-
EY	8.93	6.26	4.95	7.28	12.31	12.35	-4.39	-
YoY %	42.65%	26.46%	-32.01%	-40.86%	-0.32%	381.32%	-	-
Horiz. %	-203.42%	-142.60%	-112.76%	-165.83%	-280.41%	-281.32%	100.00%	-
DY	2.17	2.15	1.90	3.90	2.49	2.45	2.35	-5.16%
YoY %	0.93%	13.16%	-51.28%	56.63%	1.63%	4.26%	-	-
Horiz. %	92.34%	91.49%	80.85%	165.96%	105.96%	104.26%	100.00%	-
P/NAPS	0.48	0.50	0.57	0.65	0.57	0.64	0.63	-16.56%
YoY %	-4.00%	-12.28%	-12.31%	14.04%	-10.94%	1.59%	-	-
Horiz. %	76.19%	79.37%	90.48%	103.17%	90.48%	101.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos