[MYCRON] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 40.43%
YoY- -38.38%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 466,339 462,262 406,087 374,736 356,712 343,910 354,726 19.90%
PBT -8,788 17,458 16,697 14,876 10,850 9,131 15,485 -
Tax 19,098 14,025 13,561 -3,859 -3,005 -2,108 -3,707 -
NP 10,310 31,483 30,258 11,017 7,845 7,023 11,778 -8.45%
-
NP to SH 10,310 31,483 30,258 11,017 7,845 7,023 11,778 -8.45%
-
Tax Rate - -80.34% -81.22% 25.94% 27.70% 23.09% 23.94% -
Total Cost 456,029 430,779 375,829 363,719 348,867 336,887 342,948 20.81%
-
Net Worth 257,694 278,861 275,738 255,636 249,032 249,556 248,235 2.51%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,476 4,476 4,476 2,698 2,698 2,698 6,316 -20.42%
Div Payout % 43.42% 14.22% 14.79% 24.49% 34.39% 38.42% 53.63% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 257,694 278,861 275,738 255,636 249,032 249,556 248,235 2.51%
NOSH 178,954 178,757 179,050 178,767 179,160 179,537 179,880 -0.34%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.21% 6.81% 7.45% 2.94% 2.20% 2.04% 3.32% -
ROE 4.00% 11.29% 10.97% 4.31% 3.15% 2.81% 4.74% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 260.59 258.60 226.80 209.62 199.10 191.55 197.20 20.31%
EPS 5.76 17.61 16.90 6.16 4.38 3.91 6.55 -8.17%
DPS 2.50 2.50 2.50 1.50 1.51 1.50 3.51 -20.16%
NAPS 1.44 1.56 1.54 1.43 1.39 1.39 1.38 2.86%
Adjusted Per Share Value based on latest NOSH - 178,767
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 142.59 141.34 124.16 114.58 109.07 105.15 108.46 19.90%
EPS 3.15 9.63 9.25 3.37 2.40 2.15 3.60 -8.48%
DPS 1.37 1.37 1.37 0.82 0.82 0.82 1.93 -20.34%
NAPS 0.7879 0.8526 0.8431 0.7816 0.7614 0.763 0.759 2.51%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.34 0.50 0.57 0.72 0.79 0.82 0.83 -
P/RPS 0.13 0.19 0.25 0.34 0.40 0.43 0.42 -54.07%
P/EPS 5.90 2.84 3.37 11.68 18.04 20.96 12.68 -39.81%
EY 16.94 35.22 29.65 8.56 5.54 4.77 7.89 66.04%
DY 7.35 5.00 4.39 2.08 1.91 1.83 4.23 44.29%
P/NAPS 0.24 0.32 0.37 0.50 0.57 0.59 0.60 -45.56%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 24/11/08 26/08/08 27/05/08 29/02/08 30/11/07 28/08/07 -
Price 0.36 0.37 0.56 0.69 0.70 0.79 0.90 -
P/RPS 0.14 0.14 0.25 0.33 0.35 0.41 0.46 -54.59%
P/EPS 6.25 2.10 3.31 11.20 15.99 20.20 13.75 -40.74%
EY 16.00 47.60 30.18 8.93 6.26 4.95 7.28 68.63%
DY 6.94 6.76 4.46 2.17 2.15 1.90 3.90 46.59%
P/NAPS 0.25 0.24 0.36 0.48 0.50 0.57 0.65 -46.95%

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