[MYCRON] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 369.78%
YoY- 272.61%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 343,910 354,726 346,413 300,202 280,156 61,906 123,014 98.33%
PBT 9,131 15,485 24,008 24,651 -8,297 -31,372 -31,310 -
Tax -2,108 -3,707 -6,128 -6,438 1,546 7,933 7,916 -
NP 7,023 11,778 17,880 18,213 -6,751 -23,439 -23,394 -
-
NP to SH 7,023 11,778 17,880 18,213 -6,751 -23,439 -23,394 -
-
Tax Rate 23.09% 23.94% 25.52% 26.12% - - - -
Total Cost 336,887 342,948 328,533 281,989 286,907 85,345 146,408 74.20%
-
Net Worth 249,556 248,235 255,069 230,444 244,240 177,046 179,022 24.76%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,698 6,316 3,618 3,618 3,618 - - -
Div Payout % 38.42% 53.63% 20.24% 19.87% 0.00% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 249,556 248,235 255,069 230,444 244,240 177,046 179,022 24.76%
NOSH 179,537 179,880 186,181 169,444 180,918 177,046 179,022 0.19%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.04% 3.32% 5.16% 6.07% -2.41% -37.86% -19.02% -
ROE 2.81% 4.74% 7.01% 7.90% -2.76% -13.24% -13.07% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 191.55 197.20 186.06 177.17 154.85 34.97 68.71 97.95%
EPS 3.91 6.55 9.60 10.75 -3.73 -13.24 -13.07 -
DPS 1.50 3.51 1.94 2.14 2.00 0.00 0.00 -
NAPS 1.39 1.38 1.37 1.36 1.35 1.00 1.00 24.52%
Adjusted Per Share Value based on latest NOSH - 169,444
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 105.15 108.46 105.92 91.79 85.66 18.93 37.61 98.33%
EPS 2.15 3.60 5.47 5.57 -2.06 -7.17 -7.15 -
DPS 0.82 1.93 1.11 1.11 1.11 0.00 0.00 -
NAPS 0.763 0.759 0.7799 0.7046 0.7468 0.5413 0.5474 24.75%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.82 0.83 0.86 0.81 0.72 0.78 0.71 -
P/RPS 0.43 0.42 0.46 0.46 0.46 2.23 1.03 -44.11%
P/EPS 20.96 12.68 8.96 7.54 -19.30 -5.89 -5.43 -
EY 4.77 7.89 11.17 13.27 -5.18 -16.97 -18.41 -
DY 1.83 4.23 2.26 2.64 2.78 0.00 0.00 -
P/NAPS 0.59 0.60 0.63 0.60 0.53 0.78 0.71 -11.60%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 28/08/07 30/05/07 27/02/07 28/11/06 - - -
Price 0.79 0.90 0.78 0.87 0.85 0.00 0.00 -
P/RPS 0.41 0.46 0.42 0.49 0.55 0.00 0.00 -
P/EPS 20.20 13.75 8.12 8.09 -22.78 0.00 0.00 -
EY 4.95 7.28 12.31 12.35 -4.39 0.00 0.00 -
DY 1.90 3.90 2.49 2.45 2.35 0.00 0.00 -
P/NAPS 0.57 0.65 0.57 0.64 0.63 0.00 0.00 -

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
Post a Comment