[MYCRON] YoY TTM 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- -15.71%
YoY- -240.97%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 476,087 400,896 486,806 332,263 462,262 343,910 280,156 9.23%
PBT -15,452 -6,118 41,292 -56,921 17,458 9,131 -8,297 10.90%
Tax 2,281 843 -8,410 12,539 14,025 -2,108 1,546 6.69%
NP -13,171 -5,275 32,882 -44,382 31,483 7,023 -6,751 11.77%
-
NP to SH -13,171 -5,275 32,882 -44,382 31,483 7,023 -6,751 11.77%
-
Tax Rate - - 20.37% - -80.34% 23.09% - -
Total Cost 489,258 406,171 453,924 376,645 430,779 336,887 286,907 9.29%
-
Net Worth 259,999 263,614 261,770 230,829 278,861 249,556 244,240 1.04%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 6,221 - 4,476 2,698 3,618 -
Div Payout % - - 18.92% - 14.22% 38.42% 0.00% -
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 259,999 263,614 261,770 230,829 278,861 249,556 244,240 1.04%
NOSH 181,818 178,117 178,075 178,937 178,757 179,537 180,918 0.08%
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 -2.77% -1.32% 6.75% -13.36% 6.81% 2.04% -2.41% -
ROE -5.07% -2.00% 12.56% -19.23% 11.29% 2.81% -2.76% -
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 261.85 225.07 273.37 185.69 258.60 191.55 154.85 9.14%
EPS -7.24 -2.96 18.47 -24.80 17.61 3.91 -3.73 11.67%
DPS 0.00 0.00 3.50 0.00 2.50 1.50 2.00 -
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 145.57 122.58 148.84 101.59 141.34 105.15 85.66 9.23%
EPS -4.03 -1.61 10.05 -13.57 9.63 2.15 -2.06 11.82%
DPS 0.00 0.00 1.90 0.00 1.37 0.82 1.11 -
NAPS 0.795 0.806 0.8004 0.7058 0.8526 0.763 0.7468 1.04%
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 0.10 0.16 0.19 0.27 0.19 0.43 0.46 -22.43%
P/EPS -3.59 -12.49 2.87 -2.06 2.84 20.96 -19.30 -24.42%
EY -27.86 -8.00 34.84 -48.63 35.22 4.77 -5.18 32.33%
DY 0.00 0.00 6.60 0.00 5.00 1.83 2.78 -
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 0.17 0.26 0.27 0.14 0.41 0.55 -23.50%
P/EPS -4.00 -13.17 3.85 -2.02 2.10 20.20 -22.78 -25.14%
EY -24.98 -7.59 26.01 -49.61 47.60 4.95 -4.39 33.57%
DY 0.00 0.00 4.93 0.00 6.76 1.90 2.35 -
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