[MYCRON] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 110.61%
YoY- 126.42%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 513,330 520,954 533,234 501,192 443,289 409,180 402,736 17.57%
PBT 11,048 8,233 8,138 480 -16,731 -8,346 -9,468 -
Tax -4,050 -2,450 -2,200 1,120 1,646 2,977 2,074 -
NP 6,998 5,782 5,938 1,600 -15,085 -5,369 -7,394 -
-
NP to SH 6,998 5,782 5,938 1,600 -15,085 -5,369 -7,394 -
-
Tax Rate 36.66% 29.76% 27.03% -233.33% - - - -
Total Cost 506,332 515,172 527,296 499,592 458,374 414,549 410,130 15.09%
-
Net Worth 263,584 257,731 256,009 259,999 267,012 260,151 261,278 0.58%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 263,584 257,731 256,009 259,999 267,012 260,151 261,278 0.58%
NOSH 178,097 177,745 177,784 181,818 178,008 178,185 177,740 0.13%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.36% 1.11% 1.11% 0.32% -3.40% -1.31% -1.84% -
ROE 2.65% 2.24% 2.32% 0.62% -5.65% -2.06% -2.83% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 288.23 293.09 299.93 275.66 249.03 229.64 226.59 17.41%
EPS 3.93 3.25 3.34 0.88 -8.48 -3.01 -4.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.45 1.44 1.43 1.50 1.46 1.47 0.45%
Adjusted Per Share Value based on latest NOSH - 181,818
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 156.95 159.29 163.04 153.24 135.54 125.11 123.14 17.57%
EPS 2.14 1.77 1.82 0.49 -4.61 -1.64 -2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8059 0.788 0.7828 0.795 0.8164 0.7954 0.7989 0.58%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.275 0.27 0.26 0.26 0.31 0.36 0.38 -
P/RPS 0.10 0.09 0.09 0.09 0.12 0.16 0.17 -29.81%
P/EPS 7.00 8.30 7.78 29.55 -3.66 -11.95 -9.13 -
EY 14.29 12.05 12.85 3.38 -27.34 -8.37 -10.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.18 0.18 0.21 0.25 0.26 -18.88%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 26/02/13 27/11/12 29/08/12 28/05/12 27/02/12 -
Price 0.26 0.335 0.24 0.29 0.31 0.34 0.38 -
P/RPS 0.09 0.11 0.08 0.11 0.12 0.15 0.17 -34.58%
P/EPS 6.62 10.30 7.19 32.95 -3.66 -11.28 -9.13 -
EY 15.11 9.71 13.92 3.03 -27.34 -8.86 -10.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.23 0.17 0.20 0.21 0.23 0.26 -21.75%

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