[MYCRON] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 30/07/05 CAGR
Revenue 255,218 520,584 325,461 0 351,406 0 404,894 -39.51%
PBT 27,902 39,852 -15,559 0 21,084 0 31,500 -12.37%
Tax -7,916 -11,280 3,359 0 -6,098 0 -9,114 -14.23%
NP 19,986 28,572 -12,200 0 14,985 0 22,386 -11.62%
-
NP to SH 19,986 28,572 -12,200 0 14,985 0 22,386 -11.62%
-
Tax Rate 28.37% 28.30% - - 28.92% - 28.93% -
Total Cost 235,232 492,012 337,661 0 336,421 0 382,508 -41.12%
-
Net Worth 237,333 230,939 225,395 0 220,126 0 220,278 8.46%
Dividend
30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 30/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 30/07/05 CAGR
Net Worth 237,333 230,939 225,395 0 220,126 0 220,278 8.46%
NOSH 178,446 179,022 178,885 178,964 178,964 179,088 179,088 -0.39%
Ratio Analysis
30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 30/07/05 CAGR
NP Margin 7.83% 5.49% -3.75% 0.00% 4.26% 0.00% 5.53% -
ROE 8.42% 12.37% -5.41% 0.00% 6.81% 0.00% 10.16% -
Per Share
30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 30/07/05 CAGR
RPS 143.02 290.79 181.94 0.00 196.36 0.00 226.09 -39.28%
EPS 11.20 15.96 -6.82 0.00 8.37 0.00 12.50 -11.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.29 1.26 0.00 1.23 0.00 1.23 8.88%
Adjusted Per Share Value based on latest NOSH - 178,708
30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 30/07/05 CAGR
RPS 77.51 158.10 98.84 0.00 106.72 0.00 122.97 -39.52%
EPS 6.07 8.68 -3.71 0.00 4.55 0.00 6.80 -11.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7208 0.7014 0.6845 0.00 0.6685 0.00 0.669 8.46%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 30/07/05 CAGR
Date 30/06/06 31/03/06 31/01/06 30/12/05 31/10/05 30/09/05 29/07/05 -
Price 0.78 0.71 0.67 0.70 0.85 0.95 1.07 -
P/RPS 0.55 0.00 0.37 0.00 0.43 0.00 0.47 18.68%
P/EPS 6.96 0.00 -9.82 0.00 10.15 0.00 8.56 -20.18%
EY 14.36 0.00 -10.18 0.00 9.85 0.00 11.68 25.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.53 0.00 0.69 0.00 0.87 -34.50%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 30/07/05 CAGR
Date 25/08/06 30/05/06 29/03/06 - 23/12/05 - 29/09/05 -
Price 0.73 0.77 0.68 0.00 0.71 0.00 0.94 -
P/RPS 0.51 0.00 0.37 0.00 0.36 0.00 0.42 23.55%
P/EPS 6.52 0.00 -9.97 0.00 8.48 0.00 7.52 -14.39%
EY 15.34 0.00 -10.03 0.00 11.79 0.00 13.30 16.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.77 0.54 0.00 0.58 0.00 0.76 -29.69%

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