[MYCRON] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -2.93%
YoY- 151.58%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 447,956 471,827 483,068 500,342 513,330 527,120 508,538 -8.12%
PBT -14,146 5,348 10,241 10,291 11,048 -4,296 -7,928 47.26%
Tax 4,918 -1,549 -2,686 -3,498 -4,050 -2,425 -491 -
NP -9,228 3,799 7,555 6,793 6,998 -6,721 -8,419 6.32%
-
NP to SH -6,110 3,799 7,555 6,793 6,998 -6,721 -8,419 -19.28%
-
Tax Rate - 28.96% 26.23% 33.99% 36.66% - - -
Total Cost 457,184 468,028 475,513 493,549 506,332 533,841 516,957 -7.88%
-
Net Worth 258,259 265,531 267,192 262,363 177,606 257,610 256,899 0.35%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 258,259 265,531 267,192 262,363 177,606 257,610 256,899 0.35%
NOSH 178,109 178,208 178,128 177,272 177,606 177,662 178,402 -0.10%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -2.06% 0.81% 1.56% 1.36% 1.36% -1.28% -1.66% -
ROE -2.37% 1.43% 2.83% 2.59% 3.94% -2.61% -3.28% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 251.51 264.76 271.19 282.24 289.03 296.70 285.05 -8.02%
EPS -3.43 2.13 4.24 3.83 3.94 -3.78 -4.72 -19.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.49 1.50 1.48 1.00 1.45 1.44 0.46%
Adjusted Per Share Value based on latest NOSH - 177,272
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 136.97 144.26 147.70 152.98 156.95 161.17 155.49 -8.12%
EPS -1.87 1.16 2.31 2.08 2.14 -2.05 -2.57 -19.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7896 0.8119 0.817 0.8022 0.543 0.7877 0.7855 0.34%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.38 0.37 0.36 0.34 0.275 0.27 0.26 -
P/RPS 0.15 0.14 0.13 0.12 0.10 0.09 0.09 40.70%
P/EPS -11.08 17.36 8.49 8.87 6.98 -7.14 -5.51 59.51%
EY -9.03 5.76 11.78 11.27 14.33 -14.01 -18.15 -37.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.24 0.23 0.28 0.19 0.18 27.86%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 28/05/14 25/02/14 26/11/13 28/08/13 30/05/13 26/02/13 -
Price 0.39 0.38 0.35 0.395 0.26 0.335 0.24 -
P/RPS 0.16 0.14 0.13 0.14 0.09 0.11 0.08 58.94%
P/EPS -11.37 17.83 8.25 10.31 6.60 -8.86 -5.09 71.13%
EY -8.80 5.61 12.12 9.70 15.15 -11.29 -19.66 -41.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.23 0.27 0.26 0.23 0.17 36.24%

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