[MYCRON] QoQ TTM Result on 30-Jun-2013 [#4]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 204.12%
YoY- 146.39%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 471,827 483,068 500,342 513,330 527,120 508,538 476,087 -0.59%
PBT 5,348 10,241 10,291 11,048 -4,296 -7,928 -15,452 -
Tax -1,549 -2,686 -3,498 -4,050 -2,425 -491 2,281 -
NP 3,799 7,555 6,793 6,998 -6,721 -8,419 -13,171 -
-
NP to SH 3,799 7,555 6,793 6,998 -6,721 -8,419 -13,171 -
-
Tax Rate 28.96% 26.23% 33.99% 36.66% - - - -
Total Cost 468,028 475,513 493,549 506,332 533,841 516,957 489,258 -2.91%
-
Net Worth 265,531 267,192 262,363 177,606 257,610 256,899 259,999 1.41%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 265,531 267,192 262,363 177,606 257,610 256,899 259,999 1.41%
NOSH 178,208 178,128 177,272 177,606 177,662 178,402 181,818 -1.32%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.81% 1.56% 1.36% 1.36% -1.28% -1.66% -2.77% -
ROE 1.43% 2.83% 2.59% 3.94% -2.61% -3.28% -5.07% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 264.76 271.19 282.24 289.03 296.70 285.05 261.85 0.74%
EPS 2.13 4.24 3.83 3.94 -3.78 -4.72 -7.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.50 1.48 1.00 1.45 1.44 1.43 2.78%
Adjusted Per Share Value based on latest NOSH - 177,606
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 144.26 147.70 152.98 156.95 161.17 155.49 145.57 -0.60%
EPS 1.16 2.31 2.08 2.14 -2.05 -2.57 -4.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8119 0.817 0.8022 0.543 0.7877 0.7855 0.795 1.41%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.37 0.36 0.34 0.275 0.27 0.26 0.26 -
P/RPS 0.14 0.13 0.12 0.10 0.09 0.09 0.10 25.17%
P/EPS 17.36 8.49 8.87 6.98 -7.14 -5.51 -3.59 -
EY 5.76 11.78 11.27 14.33 -14.01 -18.15 -27.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.23 0.28 0.19 0.18 0.18 24.50%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 25/02/14 26/11/13 28/08/13 30/05/13 26/02/13 27/11/12 -
Price 0.38 0.35 0.395 0.26 0.335 0.24 0.29 -
P/RPS 0.14 0.13 0.14 0.09 0.11 0.08 0.11 17.45%
P/EPS 17.83 8.25 10.31 6.60 -8.86 -5.09 -4.00 -
EY 5.61 12.12 9.70 15.15 -11.29 -19.66 -24.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.27 0.26 0.23 0.17 0.20 19.13%

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