[MYCRON] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 36.08%
YoY- -6.31%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 551,386 454,544 483,068 508,538 408,012 470,931 351,059 7.81%
PBT 29,402 -24,687 10,241 -7,928 -10,156 26,254 -18,469 -
Tax -3,123 5,504 -2,686 -491 2,237 -5,083 5,085 -
NP 26,279 -19,183 7,555 -8,419 -7,919 21,171 -13,384 -
-
NP to SH 26,279 -16,065 7,555 -8,419 -7,919 21,171 -13,384 -
-
Tax Rate 10.62% - 26.23% - - 19.36% - -
Total Cost 525,107 473,727 475,513 516,957 415,931 449,760 364,443 6.27%
-
Net Worth 313,580 250,614 267,192 256,899 260,895 254,399 243,439 4.30%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 6,221 - -
Div Payout % - - - - - 29.39% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 313,580 250,614 267,192 256,899 260,895 254,399 243,439 4.30%
NOSH 283,545 177,740 178,128 178,402 177,479 176,666 178,999 7.96%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.77% -4.22% 1.56% -1.66% -1.94% 4.50% -3.81% -
ROE 8.38% -6.41% 2.83% -3.28% -3.04% 8.32% -5.50% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 195.18 255.73 271.19 285.05 229.89 266.56 196.12 -0.08%
EPS 9.30 -9.04 4.24 -4.72 -4.46 11.98 -7.48 -
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.11 1.41 1.50 1.44 1.47 1.44 1.36 -3.32%
Adjusted Per Share Value based on latest NOSH - 178,402
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 168.59 138.98 147.70 155.49 124.75 143.99 107.34 7.81%
EPS 8.03 -4.91 2.31 -2.57 -2.42 6.47 -4.09 -
DPS 0.00 0.00 0.00 0.00 0.00 1.90 0.00 -
NAPS 0.9588 0.7663 0.817 0.7855 0.7977 0.7778 0.7443 4.30%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.265 0.32 0.36 0.26 0.38 0.62 0.55 -
P/RPS 0.14 0.13 0.13 0.09 0.17 0.23 0.28 -10.90%
P/EPS 2.85 -3.54 8.49 -5.51 -8.52 5.17 -7.36 -
EY 35.10 -28.25 11.78 -18.15 -11.74 19.33 -13.59 -
DY 0.00 0.00 0.00 0.00 0.00 5.65 0.00 -
P/NAPS 0.24 0.23 0.24 0.18 0.26 0.43 0.40 -8.15%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 25/02/14 26/02/13 27/02/12 23/02/11 23/02/10 -
Price 0.21 0.32 0.35 0.24 0.38 0.64 0.54 -
P/RPS 0.11 0.13 0.13 0.08 0.17 0.24 0.28 -14.41%
P/EPS 2.26 -3.54 8.25 -5.09 -8.52 5.34 -7.22 -
EY 44.30 -28.25 12.12 -19.66 -11.74 18.72 -13.85 -
DY 0.00 0.00 0.00 0.00 0.00 5.47 0.00 -
P/NAPS 0.19 0.23 0.23 0.17 0.26 0.44 0.40 -11.66%

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