[MYCRON] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -347.5%
YoY- -465.42%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 339,920 383,283 402,074 469,662 544,000 406,087 376,261 -6.54%
PBT -14,936 -49,657 -63,529 -38,842 14,120 16,697 17,024 -
Tax 3,484 11,302 12,124 7,518 -1,464 13,561 -4,349 -
NP -11,452 -38,355 -51,405 -31,324 12,656 30,258 12,674 -
-
NP to SH -11,452 -38,355 -51,405 -31,324 12,656 30,258 12,674 -
-
Tax Rate - - - - 10.37% -81.22% 25.55% -
Total Cost 351,372 421,638 453,479 500,986 531,344 375,829 363,586 -2.25%
-
Net Worth 230,829 234,459 234,474 257,751 278,861 275,723 255,999 -6.66%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - 4,476 - -
Div Payout % - - - - - 14.79% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 230,829 234,459 234,474 257,751 278,861 275,723 255,999 -6.66%
NOSH 178,937 178,976 178,987 178,994 178,757 179,041 179,020 -0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -3.37% -10.01% -12.79% -6.67% 2.33% 7.45% 3.37% -
ROE -4.96% -16.36% -21.92% -12.15% 4.54% 10.97% 4.95% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 189.97 214.15 224.64 262.39 304.32 226.81 210.18 -6.51%
EPS -6.40 -21.48 -28.72 -17.50 7.08 16.90 7.08 -
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.29 1.31 1.31 1.44 1.56 1.54 1.43 -6.63%
Adjusted Per Share Value based on latest NOSH - 178,954
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 103.93 117.19 122.94 143.60 166.33 124.16 115.04 -6.54%
EPS -3.50 -11.73 -15.72 -9.58 3.87 9.25 3.88 -
DPS 0.00 0.00 0.00 0.00 0.00 1.37 0.00 -
NAPS 0.7058 0.7169 0.7169 0.7881 0.8526 0.843 0.7827 -6.65%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.51 0.50 0.34 0.34 0.50 0.57 0.72 -
P/RPS 0.27 0.23 0.15 0.13 0.16 0.25 0.34 -14.23%
P/EPS -7.97 -2.33 -1.18 -1.94 7.06 3.37 10.17 -
EY -12.55 -42.86 -84.47 -51.47 14.16 29.65 9.83 -
DY 0.00 0.00 0.00 0.00 0.00 4.39 0.00 -
P/NAPS 0.40 0.38 0.26 0.24 0.32 0.37 0.50 -13.81%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 27/08/09 20/05/09 23/02/09 24/11/08 26/08/08 27/05/08 -
Price 0.50 0.50 0.46 0.36 0.37 0.56 0.69 -
P/RPS 0.26 0.23 0.20 0.14 0.12 0.25 0.33 -14.68%
P/EPS -7.81 -2.33 -1.60 -2.06 5.23 3.31 9.75 -
EY -12.80 -42.86 -62.43 -48.61 19.14 30.18 10.26 -
DY 0.00 0.00 0.00 0.00 0.00 4.46 0.00 -
P/NAPS 0.39 0.38 0.35 0.25 0.24 0.36 0.48 -12.91%

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