[MYCRON] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 1708.21%
YoY- 18.76%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 348,192 275,986 242,943 236,355 266,617 201,368 207,733 8.98%
PBT 26,139 11,613 -7,279 3,262 4,069 -4,734 5,758 28.64%
Tax -6,530 -3,446 850 264 -1,100 1,037 -1,041 35.76%
NP 19,609 8,167 -6,429 3,526 2,969 -3,697 4,717 26.77%
-
NP to SH 19,609 8,167 -6,429 3,526 2,969 -3,697 4,717 26.77%
-
Tax Rate 24.98% 29.67% - -8.09% 27.03% - 18.08% -
Total Cost 328,583 267,819 249,372 232,829 263,648 205,065 203,016 8.34%
-
Net Worth 357,077 313,580 251,104 267,121 256,009 261,278 256,222 5.68%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 357,077 313,580 251,104 267,121 256,009 261,278 256,222 5.68%
NOSH 283,545 283,545 178,088 178,080 177,784 177,740 177,932 8.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.63% 2.96% -2.65% 1.49% 1.11% -1.84% 2.27% -
ROE 5.49% 2.60% -2.56% 1.32% 1.16% -1.41% 1.84% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 122.86 97.69 136.42 132.72 149.97 113.29 116.75 0.85%
EPS 6.92 2.89 -3.61 1.98 1.67 -2.08 2.66 17.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.11 1.41 1.50 1.44 1.47 1.44 -2.19%
Adjusted Per Share Value based on latest NOSH - 178,128
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 105.74 83.82 73.78 71.78 80.97 61.15 63.09 8.97%
EPS 5.96 2.48 -1.95 1.07 0.90 -1.12 1.43 26.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0844 0.9523 0.7626 0.8112 0.7775 0.7935 0.7781 5.68%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.01 0.265 0.32 0.36 0.26 0.38 0.62 -
P/RPS 0.82 0.27 0.23 0.27 0.17 0.34 0.53 7.53%
P/EPS 14.60 9.17 -8.86 18.18 15.57 -18.27 23.39 -7.54%
EY 6.85 10.91 -11.28 5.50 6.42 -5.47 4.28 8.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.24 0.23 0.24 0.18 0.26 0.43 10.89%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 24/02/16 27/02/15 25/02/14 26/02/13 27/02/12 23/02/11 -
Price 0.86 0.21 0.32 0.35 0.24 0.38 0.64 -
P/RPS 0.70 0.21 0.23 0.26 0.16 0.34 0.55 4.09%
P/EPS 12.43 7.26 -8.86 17.68 14.37 -18.27 24.14 -10.46%
EY 8.05 13.77 -11.28 5.66 6.96 -5.47 4.14 11.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.19 0.23 0.23 0.17 0.26 0.44 7.51%

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