[MYCRON] YoY TTM 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- 69.84%
YoY- -229.82%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 508,538 408,012 470,931 351,059 466,339 356,712 300,202 9.17%
PBT -7,928 -10,156 26,254 -18,469 -8,788 10,850 24,651 -
Tax -491 2,237 -5,083 5,085 19,098 -3,005 -6,438 -34.85%
NP -8,419 -7,919 21,171 -13,384 10,310 7,845 18,213 -
-
NP to SH -8,419 -7,919 21,171 -13,384 10,310 7,845 18,213 -
-
Tax Rate - - 19.36% - - 27.70% 26.12% -
Total Cost 516,957 415,931 449,760 364,443 456,029 348,867 281,989 10.61%
-
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 - - 6,221 - 4,476 2,698 3,618 -
Div Payout % - - 29.39% - 43.42% 34.39% 19.87% -
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 -1.66% -1.94% 4.50% -3.81% 2.21% 2.20% 6.07% -
ROE -3.28% -3.04% 8.32% -5.50% 4.00% 3.15% 7.90% -
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 285.05 229.89 266.56 196.12 260.59 199.10 177.17 8.24%
EPS -4.72 -4.46 11.98 -7.48 5.76 4.38 10.75 -
DPS 0.00 0.00 3.50 0.00 2.50 1.51 2.14 -
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 154.44 123.91 143.02 106.62 141.63 108.33 91.17 9.17%
EPS -2.56 -2.40 6.43 -4.06 3.13 2.38 5.53 -
DPS 0.00 0.00 1.89 0.00 1.36 0.82 1.10 -
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 0.09 0.17 0.23 0.28 0.13 0.40 0.46 -23.78%
P/EPS -5.51 -8.52 5.17 -7.36 5.90 18.04 7.54 -
EY -18.15 -11.74 19.33 -13.59 16.94 5.54 13.27 -
DY 0.00 0.00 5.65 0.00 7.35 1.91 2.64 -
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 0.08 0.17 0.24 0.28 0.14 0.35 0.49 -26.05%
P/EPS -5.09 -8.52 5.34 -7.22 6.25 15.99 8.09 -
EY -19.66 -11.74 18.72 -13.85 16.00 6.26 12.35 -
DY 0.00 0.00 5.47 0.00 6.94 2.15 2.45 -
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