[MYCRON] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 253.82%
YoY- 188.01%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 727,549 736,673 674,592 589,994 568,142 596,101 656,249 7.11%
PBT 73,298 68,357 44,958 17,063 -6,209 -10,541 -5,748 -
Tax -18,170 -17,239 -11,739 -6,134 -896 -16 -5,293 127.39%
NP 55,128 51,118 33,219 10,929 -7,105 -10,557 -11,041 -
-
NP to SH 55,128 51,118 33,219 10,929 -7,105 -10,557 -11,041 -
-
Tax Rate 24.79% 25.22% 26.11% 35.95% - - - -
Total Cost 672,421 685,555 641,373 579,065 575,247 606,658 667,290 0.51%
-
Net Worth 454,610 444,798 421,904 405,551 389,199 385,928 389,199 10.90%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 454,610 444,798 421,904 405,551 389,199 385,928 389,199 10.90%
NOSH 327,058 327,058 327,058 327,058 327,058 327,058 327,058 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.58% 6.94% 4.92% 1.85% -1.25% -1.77% -1.68% -
ROE 12.13% 11.49% 7.87% 2.69% -1.83% -2.74% -2.84% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 222.45 225.24 206.26 180.39 173.71 182.26 200.65 7.11%
EPS 16.86 15.63 10.16 3.34 -2.17 -3.23 -3.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.36 1.29 1.24 1.19 1.18 1.19 10.90%
Adjusted Per Share Value based on latest NOSH - 327,058
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 220.95 223.73 204.87 179.18 172.54 181.03 199.30 7.11%
EPS 16.74 15.52 10.09 3.32 -2.16 -3.21 -3.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3806 1.3508 1.2813 1.2316 1.182 1.1721 1.182 10.89%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.48 0.57 0.62 0.67 0.265 0.285 0.18 -
P/RPS 0.22 0.25 0.30 0.37 0.15 0.16 0.09 81.36%
P/EPS 2.85 3.65 6.10 20.05 -12.20 -8.83 -5.33 -
EY 35.12 27.42 16.38 4.99 -8.20 -11.33 -18.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.48 0.54 0.22 0.24 0.15 75.83%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 27/05/21 25/02/21 27/11/20 28/08/20 29/05/20 -
Price 0.435 0.65 0.815 0.675 0.325 0.295 0.33 -
P/RPS 0.20 0.29 0.40 0.37 0.19 0.16 0.16 16.02%
P/EPS 2.58 4.16 8.02 20.20 -14.96 -9.14 -9.78 -
EY 38.75 24.05 12.46 4.95 -6.68 -10.94 -10.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.48 0.63 0.54 0.27 0.25 0.28 7.01%

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