[MYCRON] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -3.07%
YoY- 229.8%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 566,810 557,973 551,972 527,428 518,343 479,342 485,886 10.82%
PBT 32,401 26,729 23,226 17,048 10,510 -13,524 -14,558 -
Tax -8,223 -6,940 -6,892 -5,724 1,173 2,658 1,700 -
NP 24,178 19,789 16,334 11,324 11,683 -10,865 -12,858 -
-
NP to SH 24,178 19,789 16,334 11,324 11,683 -10,865 -12,858 -
-
Tax Rate 25.38% 25.96% 29.67% 33.58% -11.16% - - -
Total Cost 542,632 538,184 535,638 516,104 506,660 490,207 498,744 5.78%
-
Net Worth 336,119 322,055 313,580 307,930 305,105 249,096 251,104 21.47%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 336,119 322,055 313,580 307,930 305,105 249,096 251,104 21.47%
NOSH 282,453 283,545 283,545 283,545 283,545 177,925 178,088 36.03%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.27% 3.55% 2.96% 2.15% 2.25% -2.27% -2.65% -
ROE 7.19% 6.14% 5.21% 3.68% 3.83% -4.36% -5.12% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 200.67 197.51 195.38 186.70 183.48 269.41 272.83 -18.53%
EPS 8.56 7.00 5.78 4.00 5.72 -6.11 -7.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.14 1.11 1.09 1.08 1.40 1.41 -10.70%
Adjusted Per Share Value based on latest NOSH - 283,545
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 173.31 170.60 168.77 161.26 158.49 146.56 148.56 10.82%
EPS 7.39 6.05 4.99 3.46 3.57 -3.32 -3.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0277 0.9847 0.9588 0.9415 0.9329 0.7616 0.7678 21.47%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.475 0.395 0.265 0.255 0.285 0.29 0.32 -
P/RPS 0.24 0.20 0.14 0.14 0.16 0.11 0.12 58.80%
P/EPS 5.55 5.64 4.58 6.36 6.89 -4.75 -4.43 -
EY 18.02 17.73 21.82 15.72 14.51 -21.06 -22.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.24 0.23 0.26 0.21 0.23 44.66%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/05/16 24/02/16 24/11/15 25/08/15 26/05/15 27/02/15 -
Price 0.485 0.55 0.21 0.28 0.26 0.33 0.32 -
P/RPS 0.24 0.28 0.11 0.15 0.14 0.12 0.12 58.80%
P/EPS 5.67 7.85 3.63 6.99 6.29 -5.40 -4.43 -
EY 17.65 12.74 27.53 14.32 15.91 -18.51 -22.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.19 0.26 0.24 0.24 0.23 47.06%

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