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

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 4.05%
YoY- 348.28%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 383,283 425,447 466,339 462,262 406,087 374,736 356,712 4.91%
PBT -49,657 -43,718 -8,788 17,458 16,697 14,876 10,850 -
Tax 11,302 25,916 19,098 14,025 13,561 -3,859 -3,005 -
NP -38,355 -17,802 10,310 31,483 30,258 11,017 7,845 -
-
NP to SH -38,355 -17,802 10,310 31,483 30,258 11,017 7,845 -
-
Tax Rate - - - -80.34% -81.22% 25.94% 27.70% -
Total Cost 421,638 443,249 456,029 430,779 375,829 363,719 348,867 13.47%
-
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 4,476 4,476 4,476 2,698 2,698 -
Div Payout % - 0.00% 43.42% 14.22% 14.79% 24.49% 34.39% -
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 -10.01% -4.18% 2.21% 6.81% 7.45% 2.94% 2.20% -
ROE -16.52% -7.59% 4.00% 11.29% 10.97% 4.31% 3.15% -
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 214.61 237.70 260.59 258.60 226.80 209.62 199.10 5.13%
EPS -21.48 -9.95 5.76 17.61 16.90 6.16 4.38 -
DPS 0.00 2.50 2.50 2.50 2.50 1.50 1.51 -
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 117.19 130.08 142.59 141.34 124.16 114.58 109.07 4.90%
EPS -11.73 -5.44 3.15 9.63 9.25 3.37 2.40 -
DPS 0.00 1.37 1.37 1.37 1.37 0.82 0.82 -
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 0.23 0.14 0.13 0.19 0.25 0.34 0.40 -30.87%
P/EPS -2.33 -3.42 5.90 2.84 3.37 11.68 18.04 -
EY -42.95 -29.25 16.94 35.22 29.65 8.56 5.54 -
DY 0.00 7.35 7.35 5.00 4.39 2.08 1.91 -
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 0.23 0.19 0.14 0.14 0.25 0.33 0.35 -24.43%
P/EPS -2.33 -4.62 6.25 2.10 3.31 11.20 15.99 -
EY -42.95 -21.62 16.00 47.60 30.18 8.93 6.26 -
DY 0.00 5.43 6.94 6.76 4.46 2.17 2.15 -
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