[MYCRON] QoQ TTM Result on 31-Dec-2007 [#2]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	462,262	406,087	374,736	356,712	343,910	354,726	346,413	21.14%
YoY %	13.83%	8.37%	5.05%	3.72%	-3.05%	2.40%	-	-
Horiz. %	133.44%	117.23%	108.18%	102.97%	99.28%	102.40%	100.00%	-
PBT	17,458	16,697	14,876	10,850	9,131	15,485	24,008	-19.08%
YoY %	4.56%	12.24%	37.11%	18.83%	-41.03%	-35.50%	-	-
Horiz. %	72.72%	69.55%	61.96%	45.19%	38.03%	64.50%	100.00%	-
Tax	14,025	13,561	-3,859	-3,005	-2,108	-3,707	-6,128	-
YoY %	3.42%	451.41%	-28.42%	-42.55%	43.13%	39.51%	-	-
Horiz. %	-228.87%	-221.30%	62.97%	49.04%	34.40%	60.49%	100.00%	-
NP	31,483	30,258	11,017	7,845	7,023	11,778	17,880	45.66%
YoY %	4.05%	174.65%	40.43%	11.70%	-40.37%	-34.13%	-	-
Horiz. %	176.08%	169.23%	61.62%	43.88%	39.28%	65.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,483	30,258	11,017	7,845	7,023	11,778	17,880	45.66%
YoY %	4.05%	174.65%	40.43%	11.70%	-40.37%	-34.13%	-	-
Horiz. %	176.08%	169.23%	61.62%	43.88%	39.28%	65.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-80.34%	-81.22%	25.94%	27.70%	23.09%	23.94%	25.52%	-
YoY %	1.08%	-413.11%	-6.35%	19.97%	-3.55%	-6.19%	-	-
Horiz. %	-314.81%	-318.26%	101.65%	108.54%	90.48%	93.81%	100.00%	-
Total Cost	430,779	375,829	363,719	348,867	336,887	342,948	328,533	19.73%
YoY %	14.62%	3.33%	4.26%	3.56%	-1.77%	4.39%	-	-
Horiz. %	131.12%	114.40%	110.71%	106.19%	102.54%	104.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	278,861	275,738	255,636	249,032	249,556	248,235	255,069	6.10%
YoY %	1.13%	7.86%	2.65%	-0.21%	0.53%	-2.68%	-	-
Horiz. %	109.33%	108.10%	100.22%	97.63%	97.84%	97.32%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	4,476	4,476	2,698	2,698	2,698	6,316	3,618	15.19%
YoY %	0.00%	65.90%	0.00%	0.00%	-57.28%	74.57%	-	-
Horiz. %	123.71%	123.71%	74.57%	74.57%	74.57%	174.57%	100.00%	-
Div Payout %	14.22%	14.79%	24.49%	34.39%	38.42%	53.63%	20.24%	-
YoY %	-3.85%	-39.61%	-28.79%	-10.49%	-28.36%	164.97%	-	-
Horiz. %	70.26%	73.07%	121.00%	169.91%	189.82%	264.97%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	278,861	275,738	255,636	249,032	249,556	248,235	255,069	6.10%
YoY %	1.13%	7.86%	2.65%	-0.21%	0.53%	-2.68%	-	-
Horiz. %	109.33%	108.10%	100.22%	97.63%	97.84%	97.32%	100.00%	-
NOSH	178,757	179,050	178,767	179,160	179,537	179,880	186,181	-2.66%
YoY %	-0.16%	0.16%	-0.22%	-0.21%	-0.19%	-3.38%	-	-
Horiz. %	96.01%	96.17%	96.02%	96.23%	96.43%	96.62%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	6.81%	7.45%	2.94%	2.20%	2.04%	3.32%	5.16%	-
YoY %	-8.59%	153.40%	33.64%	7.84%	-38.55%	-35.66%	-	-
Horiz. %	131.98%	144.38%	56.98%	42.64%	39.53%	64.34%	100.00%	-
ROE	11.29%	10.97%	4.31%	3.15%	2.81%	4.74%	7.01%	-
YoY %	2.92%	154.52%	36.83%	12.10%	-40.72%	-32.38%	-	-
Horiz. %	161.06%	156.49%	61.48%	44.94%	40.09%	67.62%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	258.60	226.80	209.62	199.10	191.55	197.20	186.06	24.46%
YoY %	14.02%	8.20%	5.28%	3.94%	-2.87%	5.99%	-	-
Horiz. %	138.99%	121.90%	112.66%	107.01%	102.95%	105.99%	100.00%	-
EPS	17.61	16.90	6.16	4.38	3.91	6.55	9.60	49.68%
YoY %	4.20%	174.35%	40.64%	12.02%	-40.31%	-31.77%	-	-
Horiz. %	183.44%	176.04%	64.17%	45.62%	40.73%	68.23%	100.00%	-
DPS	2.50	2.50	1.50	1.51	1.50	3.51	1.94	18.36%
YoY %	0.00%	66.67%	-0.66%	0.67%	-57.26%	80.93%	-	-
Horiz. %	128.87%	128.87%	77.32%	77.84%	77.32%	180.93%	100.00%	-
NAPS	1.56	1.54	1.43	1.39	1.39	1.38	1.37	9.01%
YoY %	1.30%	7.69%	2.88%	0.00%	0.72%	0.73%	-	-
Horiz. %	113.87%	112.41%	104.38%	101.46%	101.46%	100.73%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 179,160
RPS	141.34	124.16	114.58	109.07	105.15	108.46	105.92	21.14%
YoY %	13.84%	8.36%	5.05%	3.73%	-3.05%	2.40%	-	-
Horiz. %	133.44%	117.22%	108.18%	102.97%	99.27%	102.40%	100.00%	-
EPS	9.63	9.25	3.37	2.40	2.15	3.60	5.47	45.65%
YoY %	4.11%	174.48%	40.42%	11.63%	-40.28%	-34.19%	-	-
Horiz. %	176.05%	169.10%	61.61%	43.88%	39.31%	65.81%	100.00%	-
DPS	1.37	1.37	0.82	0.82	0.82	1.93	1.11	15.01%
YoY %	0.00%	67.07%	0.00%	0.00%	-57.51%	73.87%	-	-
Horiz. %	123.42%	123.42%	73.87%	73.87%	73.87%	173.87%	100.00%	-
NAPS	0.8526	0.8431	0.7816	0.7614	0.763	0.759	0.7799	6.10%
YoY %	1.13%	7.87%	2.65%	-0.21%	0.53%	-2.68%	-	-
Horiz. %	109.32%	108.10%	100.22%	97.63%	97.83%	97.32%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.50	0.57	0.72	0.79	0.82	0.83	0.86	-
P/RPS	0.19	0.25	0.34	0.40	0.43	0.42	0.46	-44.44%
YoY %	-24.00%	-26.47%	-15.00%	-6.98%	2.38%	-8.70%	-	-
Horiz. %	41.30%	54.35%	73.91%	86.96%	93.48%	91.30%	100.00%	-
P/EPS	2.84	3.37	11.68	18.04	20.96	12.68	8.96	-53.41%
YoY %	-15.73%	-71.15%	-35.25%	-13.93%	65.30%	41.52%	-	-
Horiz. %	31.70%	37.61%	130.36%	201.34%	233.93%	141.52%	100.00%	-
EY	35.22	29.65	8.56	5.54	4.77	7.89	11.17	114.57%
YoY %	18.79%	246.38%	54.51%	16.14%	-39.54%	-29.36%	-	-
Horiz. %	315.31%	265.44%	76.63%	49.60%	42.70%	70.64%	100.00%	-
DY	5.00	4.39	2.08	1.91	1.83	4.23	2.26	69.54%
YoY %	13.90%	111.06%	8.90%	4.37%	-56.74%	87.17%	-	-
Horiz. %	221.24%	194.25%	92.04%	84.51%	80.97%	187.17%	100.00%	-
P/NAPS	0.32	0.37	0.50	0.57	0.59	0.60	0.63	-36.26%
YoY %	-13.51%	-26.00%	-12.28%	-3.39%	-1.67%	-4.76%	-	-
Horiz. %	50.79%	58.73%	79.37%	90.48%	93.65%	95.24%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	24/11/08	26/08/08	27/05/08	29/02/08	30/11/07	28/08/07	30/05/07	-
Price	0.37	0.56	0.69	0.70	0.79	0.90	0.78	-
P/RPS	0.14	0.25	0.33	0.35	0.41	0.46	0.42	-51.82%
YoY %	-44.00%	-24.24%	-5.71%	-14.63%	-10.87%	9.52%	-	-
Horiz. %	33.33%	59.52%	78.57%	83.33%	97.62%	109.52%	100.00%	-
P/EPS	2.10	3.31	11.20	15.99	20.20	13.75	8.12	-59.30%
YoY %	-36.56%	-70.45%	-29.96%	-20.84%	46.91%	69.33%	-	-
Horiz. %	25.86%	40.76%	137.93%	196.92%	248.77%	169.33%	100.00%	-
EY	47.60	30.18	8.93	6.26	4.95	7.28	12.31	145.75%
YoY %	57.72%	237.96%	42.65%	26.46%	-32.01%	-40.86%	-	-
Horiz. %	386.68%	245.17%	72.54%	50.85%	40.21%	59.14%	100.00%	-
DY	6.76	4.46	2.17	2.15	1.90	3.90	2.49	94.25%
YoY %	51.57%	105.53%	0.93%	13.16%	-51.28%	56.63%	-	-
Horiz. %	271.49%	179.12%	87.15%	86.35%	76.31%	156.63%	100.00%	-
P/NAPS	0.24	0.36	0.48	0.50	0.57	0.65	0.57	-43.73%
YoY %	-33.33%	-25.00%	-4.00%	-12.28%	-12.31%	14.04%	-	-
Horiz. %	42.11%	63.16%	84.21%	87.72%	100.00%	114.04%	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