[MYCRON] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 525.15%
YoY- 164.66%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 141,319 108,868 101,752 117,627 98,831 94,754 81,952 9.49%
PBT 3,949 -3,575 463 15,501 -22,951 3,295 1,576 16.52%
Tax -1,380 1,392 -2 -3,329 4,125 -948 -51 73.18%
NP 2,569 -2,183 461 12,172 -18,826 2,347 1,525 9.07%
-
NP to SH 2,569 -2,183 461 12,172 -18,826 2,347 1,525 9.07%
-
Tax Rate 34.95% - 0.43% 21.48% - 28.77% 3.24% -
Total Cost 138,750 111,051 101,291 105,455 117,657 92,407 80,427 9.50%
-
Net Worth 256,899 260,895 254,399 243,439 257,694 249,032 230,444 1.82%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 256,899 260,895 254,399 243,439 257,694 249,032 230,444 1.82%
NOSH 178,402 177,479 176,666 178,999 178,954 179,160 169,444 0.86%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.82% -2.01% 0.45% 10.35% -19.05% 2.48% 1.86% -
ROE 1.00% -0.84% 0.18% 5.00% -7.31% 0.94% 0.66% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 79.21 61.34 57.60 65.71 55.23 52.89 48.37 8.55%
EPS 1.44 -1.23 0.27 6.80 -10.52 1.31 0.90 8.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.47 1.44 1.36 1.44 1.39 1.36 0.95%
Adjusted Per Share Value based on latest NOSH - 178,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 42.92 33.06 30.90 35.72 30.01 28.78 24.89 9.49%
EPS 0.78 -0.66 0.14 3.70 -5.72 0.71 0.46 9.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7802 0.7923 0.7726 0.7393 0.7826 0.7563 0.6999 1.82%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.26 0.38 0.62 0.55 0.34 0.79 0.81 -
P/RPS 0.33 0.62 1.08 0.84 0.62 1.49 1.67 -23.66%
P/EPS 18.06 -30.89 237.60 8.09 -3.23 60.31 90.00 -23.46%
EY 5.54 -3.24 0.42 12.36 -30.94 1.66 1.11 30.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.26 0.43 0.40 0.24 0.57 0.60 -18.16%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 23/02/11 23/02/10 23/02/09 29/02/08 27/02/07 -
Price 0.24 0.38 0.64 0.54 0.36 0.70 0.87 -
P/RPS 0.30 0.62 1.11 0.82 0.65 1.32 1.80 -25.79%
P/EPS 16.67 -30.89 245.26 7.94 -3.42 53.44 96.67 -25.37%
EY 6.00 -3.24 0.41 12.59 -29.22 1.87 1.03 34.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.26 0.44 0.40 0.25 0.50 0.64 -19.80%

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