[MYCRON] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 70.14%
YoY- -190.49%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 501,192 370,000 423,924 339,920 544,000 319,300 873,000 -8.82%
PBT 480 -4,636 21,180 -14,936 14,120 11,076 92,296 -58.34%
Tax 1,120 -1,420 -4,156 3,484 -1,464 -3,320 -25,548 -
NP 1,600 -6,056 17,024 -11,452 12,656 7,756 66,748 -46.27%
-
NP to SH 1,600 -6,056 17,024 -11,452 12,656 7,756 66,748 -46.27%
-
Tax Rate -233.33% - 19.62% - 10.37% 29.97% 27.68% -
Total Cost 499,592 376,056 406,900 351,372 531,344 311,544 806,252 -7.66%
-
Net Worth 259,999 263,614 261,770 230,829 278,861 249,556 242,230 1.18%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 14,354 -
Div Payout % - - - - - - 21.51% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 259,999 263,614 261,770 230,829 278,861 249,556 242,230 1.18%
NOSH 181,818 178,117 178,075 178,937 178,757 179,537 179,430 0.22%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.32% -1.64% 4.02% -3.37% 2.33% 2.43% 7.65% -
ROE 0.62% -2.30% 6.50% -4.96% 4.54% 3.11% 27.56% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 275.66 207.73 238.06 189.97 304.32 177.85 486.54 -9.02%
EPS 0.88 -3.40 9.56 -6.40 7.08 4.32 37.20 -46.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 1.43 1.48 1.47 1.29 1.56 1.39 1.35 0.96%
Adjusted Per Share Value based on latest NOSH - 178,937
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 152.21 112.37 128.74 103.23 165.21 96.97 265.13 -8.82%
EPS 0.49 -1.84 5.17 -3.48 3.84 2.36 20.27 -46.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.36 -
NAPS 0.7896 0.8006 0.795 0.701 0.8469 0.7579 0.7356 1.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.26 0.37 0.53 0.51 0.50 0.82 0.72 -
P/RPS 0.09 0.18 0.22 0.27 0.16 0.46 0.15 -8.15%
P/EPS 29.55 -10.88 5.54 -7.97 7.06 18.98 1.94 57.37%
EY 3.38 -9.19 18.04 -12.55 14.16 5.27 51.67 -36.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.11 -
P/NAPS 0.18 0.25 0.36 0.40 0.32 0.59 0.53 -16.45%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 24/11/11 29/11/10 23/11/09 24/11/08 30/11/07 28/11/06 -
Price 0.29 0.39 0.71 0.50 0.37 0.79 0.85 -
P/RPS 0.11 0.19 0.30 0.26 0.12 0.44 0.17 -6.99%
P/EPS 32.95 -11.47 7.43 -7.81 5.23 18.29 2.28 56.00%
EY 3.03 -8.72 13.46 -12.80 19.14 5.47 43.76 -35.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.41 -
P/NAPS 0.20 0.26 0.48 0.39 0.24 0.57 0.63 -17.39%

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