[MYCRON] QoQ TTM Result on 31-Oct-2004 [#3]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
16-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 48.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 30/04/04 CAGR
Revenue 307,259 278,338 358,343 346,476 238,957 158,952 78,947 289.19%
PBT 27,832 26,993 35,112 36,600 24,913 16,794 8,675 220.82%
Tax -7,368 -7,102 -9,443 -10,121 -7,125 -4,784 -2,443 201.59%
NP 20,464 19,891 25,669 26,479 17,788 12,010 6,232 228.36%
-
NP to SH 20,464 19,891 25,669 26,479 17,788 12,010 6,232 228.36%
-
Tax Rate 26.47% 26.31% 26.89% 27.65% 28.60% 28.49% 28.16% -
Total Cost 286,795 258,447 332,674 319,997 221,169 146,942 72,715 294.40%
-
Net Worth 228,993 0 222,105 210,322 178,732 0 111,210 105.91%
Dividend
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 30/04/04 CAGR
Div 25,049 12,526 12,526 - - - - -
Div Payout % 122.41% 62.97% 48.80% - - - - -
Equity
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 30/04/04 CAGR
Net Worth 228,993 0 222,105 210,322 178,732 0 111,210 105.91%
NOSH 178,901 178,943 178,943 173,820 154,080 100,486 104,915 70.51%
Ratio Analysis
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 30/04/04 CAGR
NP Margin 6.66% 7.15% 7.16% 7.64% 7.44% 7.56% 7.89% -
ROE 8.94% 0.00% 11.56% 12.59% 9.95% 0.00% 5.60% -
Per Share
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 30/04/04 CAGR
RPS 171.75 155.54 200.25 199.33 155.09 158.18 75.25 128.23%
EPS 11.44 11.12 14.34 15.23 11.54 11.95 5.94 92.59%
DPS 14.00 7.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 0.00 1.2412 1.21 1.16 0.00 1.06 20.75%
Adjusted Per Share Value based on latest NOSH - 173,820
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 30/04/04 CAGR
RPS 93.31 84.53 108.83 105.22 72.57 48.27 23.98 289.11%
EPS 6.21 6.04 7.80 8.04 5.40 3.65 1.89 228.57%
DPS 7.61 3.80 3.80 0.00 0.00 0.00 0.00 -
NAPS 0.6954 0.00 0.6745 0.6387 0.5428 0.00 0.3377 105.92%
Price Multiplier on Financial Quarter End Date
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 30/04/04 CAGR
Date 29/04/05 31/03/05 31/01/05 29/10/04 30/07/04 30/07/04 30/04/04 -
Price 1.12 1.28 1.35 1.27 1.20 1.20 2.99 -
P/RPS 0.65 0.82 0.67 0.64 0.77 0.76 3.97 -83.62%
P/EPS 9.79 11.52 9.41 8.34 10.39 10.04 50.34 -80.55%
EY 10.21 8.68 10.63 11.99 9.62 9.96 1.99 413.06%
DY 12.50 5.47 5.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.00 1.09 1.05 1.03 0.00 2.82 -68.79%
Price Multiplier on Announcement Date
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 30/04/04 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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