[MYCRON] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -25.84%
YoY- 80.28%
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
Revenue 441,208 402,074 376,261 519,726 351,406 355,294 0 -
PBT 35,681 -63,529 17,024 36,440 21,084 37,974 0 -
Tax -5,786 12,124 -4,349 -9,424 -6,098 -14,910 0 -
NP 29,894 -51,405 12,674 27,016 14,985 23,064 0 -
-
NP to SH 29,894 -51,405 12,674 27,016 14,985 27,601 0 -
-
Tax Rate 16.22% - 25.55% 25.86% 28.92% 39.26% - -
Total Cost 411,313 453,479 363,586 492,710 336,421 332,230 0 -
-
Net Worth 255,882 234,474 255,999 245,654 220,126 178,915 0 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
Div - - - 4,781 - - - -
Div Payout % - - - 17.70% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 255,882 234,474 255,999 245,654 220,126 178,915 0 -
NOSH 178,938 178,987 179,020 179,309 178,964 147,864 0 -
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 6.78% -12.79% 3.37% 5.20% 4.26% 6.49% 0.00% -
ROE 11.68% -21.92% 4.95% 11.00% 6.81% 15.43% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
RPS 246.57 224.64 210.18 289.85 196.36 240.28 0.00 -
EPS 16.71 -28.72 7.08 15.07 8.37 18.67 0.00 -
DPS 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 1.43 1.31 1.43 1.37 1.23 1.21 0.00 -
Adjusted Per Share Value based on latest NOSH - 186,181
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
RPS 134.90 122.94 115.04 158.91 107.44 108.63 0.00 -
EPS 9.14 -15.72 3.88 8.26 4.58 8.44 0.00 -
DPS 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
NAPS 0.7824 0.7169 0.7827 0.7511 0.6731 0.547 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/10/05 29/10/04 31/10/03 -
Price 0.53 0.34 0.72 0.86 0.85 1.27 2.69 -
P/RPS 0.21 0.15 0.34 0.30 0.43 0.53 0.00 -
P/EPS 3.17 -1.18 10.17 5.71 10.15 6.80 0.00 -
EY 31.52 -84.47 9.83 17.52 9.85 14.70 0.00 -
DY 0.00 0.00 0.00 3.10 0.00 0.00 0.00 -
P/NAPS 0.37 0.26 0.50 0.63 0.69 1.05 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
Date 31/05/10 20/05/09 27/05/08 30/05/07 23/12/05 16/12/04 - -
Price 0.60 0.46 0.69 0.78 0.71 1.38 0.00 -
P/RPS 0.24 0.20 0.33 0.27 0.36 0.57 0.00 -
P/EPS 3.59 -1.60 9.75 5.18 8.48 7.39 0.00 -
EY 27.84 -62.43 10.26 19.32 11.79 13.53 0.00 -
DY 0.00 0.00 0.00 3.42 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.48 0.57 0.58 1.14 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