[MYCRON] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 10.52%
YoY- -76.47%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 544,000 406,087 376,261 349,158 319,300 482,335 519,726 3.08%
PBT 14,120 16,697 17,024 12,128 11,076 29,438 36,440 -46.75%
Tax -1,464 13,561 -4,349 -3,556 -3,320 -7,665 -9,424 -71.00%
NP 12,656 30,258 12,674 8,572 7,756 21,773 27,016 -39.59%
-
NP to SH 12,656 30,258 12,674 8,572 7,756 21,773 27,016 -39.59%
-
Tax Rate 10.37% -81.22% 25.55% 29.32% 29.97% 26.04% 25.86% -
Total Cost 531,344 375,829 363,586 340,586 311,544 460,562 492,710 5.14%
-
Net Worth 278,861 275,723 255,999 249,269 249,556 247,094 245,654 8.79%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 4,476 - - - 6,266 4,781 -
Div Payout % - 14.79% - - - 28.78% 17.70% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 278,861 275,723 255,999 249,269 249,556 247,094 245,654 8.79%
NOSH 178,757 179,041 179,020 179,330 179,537 179,054 179,309 -0.20%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.33% 7.45% 3.37% 2.46% 2.43% 4.51% 5.20% -
ROE 4.54% 10.97% 4.95% 3.44% 3.11% 8.81% 11.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 304.32 226.81 210.18 194.70 177.85 269.38 289.85 3.29%
EPS 7.08 16.90 7.08 4.78 4.32 12.16 15.07 -39.48%
DPS 0.00 2.50 0.00 0.00 0.00 3.50 2.67 -
NAPS 1.56 1.54 1.43 1.39 1.39 1.38 1.37 9.01%
Adjusted Per Share Value based on latest NOSH - 179,160
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 165.21 123.33 114.27 106.04 96.97 146.48 157.84 3.08%
EPS 3.84 9.19 3.85 2.60 2.36 6.61 8.20 -39.61%
DPS 0.00 1.36 0.00 0.00 0.00 1.90 1.45 -
NAPS 0.8469 0.8374 0.7775 0.757 0.7579 0.7504 0.746 8.79%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.57 0.72 0.79 0.82 0.83 0.86 -
P/RPS 0.16 0.25 0.34 0.41 0.46 0.31 0.30 -34.15%
P/EPS 7.06 3.37 10.17 16.53 18.98 6.83 5.71 15.15%
EY 14.16 29.65 9.83 6.05 5.27 14.65 17.52 -13.19%
DY 0.00 4.39 0.00 0.00 0.00 4.22 3.10 -
P/NAPS 0.32 0.37 0.50 0.57 0.59 0.60 0.63 -36.26%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 27/05/08 29/02/08 30/11/07 28/08/07 30/05/07 -
Price 0.37 0.56 0.69 0.70 0.79 0.90 0.78 -
P/RPS 0.12 0.25 0.33 0.36 0.44 0.33 0.27 -41.67%
P/EPS 5.23 3.31 9.75 14.64 18.29 7.40 5.18 0.64%
EY 19.14 30.18 10.26 6.83 5.47 13.51 19.32 -0.62%
DY 0.00 4.46 0.00 0.00 0.00 3.89 3.42 -
P/NAPS 0.24 0.36 0.48 0.50 0.57 0.65 0.57 -43.73%

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