[MYCRON] YoY Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
17-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 CAGR
Revenue 873,000 0 435,704 315,788 0 -
PBT 92,296 0 35,832 34,700 0 -
Tax -25,548 0 -10,428 -23,384 0 -
NP 66,748 0 25,404 11,316 0 -
-
NP to SH 66,748 0 25,404 24,928 0 -
-
Tax Rate 27.68% - 29.10% 67.39% - -
Total Cost 806,252 0 410,300 304,472 0 -
-
Net Worth 242,230 0 228,993 111,210 0 -
Dividend
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 CAGR
Div 14,354 - 50,092 - - -
Div Payout % 21.51% - 197.18% - - -
Equity
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 242,230 0 228,993 111,210 0 -
NOSH 179,430 179,088 178,901 104,915 0 -
Ratio Analysis
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 7.65% 0.00% 5.83% 3.58% 0.00% -
ROE 27.56% 0.00% 11.09% 22.42% 0.00% -
Per Share
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 CAGR
RPS 486.54 0.00 243.54 300.99 0.00 -
EPS 37.20 0.00 14.20 23.76 0.00 -
DPS 8.00 0.00 28.00 0.00 0.00 -
NAPS 1.35 0.00 1.28 1.06 0.00 -
Adjusted Per Share Value based on latest NOSH - 104,915
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 CAGR
RPS 265.13 0.00 132.32 95.90 0.00 -
EPS 20.27 0.00 7.72 7.57 0.00 -
DPS 4.36 0.00 15.21 0.00 0.00 -
NAPS 0.7356 0.00 0.6954 0.3377 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 CAGR
Date 29/09/06 30/09/05 29/04/05 30/04/04 30/04/03 -
Price 0.72 0.95 1.12 2.99 2.31 -
P/RPS 0.15 0.00 0.46 0.99 0.00 -
P/EPS 1.94 0.00 7.89 12.58 0.00 -
EY 51.67 0.00 12.68 7.95 0.00 -
DY 11.11 0.00 25.00 0.00 0.00 -
P/NAPS 0.53 0.00 0.88 2.82 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 CAGR
Date 28/11/06 - 30/06/05 17/06/04 - -
Price 0.85 0.00 1.17 2.35 0.00 -
P/RPS 0.17 0.00 0.48 0.78 0.00 -
P/EPS 2.28 0.00 8.24 9.89 0.00 -
EY 43.76 0.00 12.14 10.11 0.00 -
DY 9.41 0.00 23.93 0.00 0.00 -
P/NAPS 0.63 0.00 0.91 2.22 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