[MYCRON] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -44.58%
YoY- -49.33%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 370,000 414,377 412,720 415,466 423,924 465,446 441,208 -11.06%
PBT -4,636 352 5,476 11,516 21,180 32,263 35,681 -
Tax -1,420 159 -409 -2,082 -4,156 -6,768 -5,786 -60.76%
NP -6,056 511 5,066 9,434 17,024 25,495 29,894 -
-
NP to SH -6,056 511 5,066 9,434 17,024 25,495 29,894 -
-
Tax Rate - -45.17% 7.47% 18.08% 19.62% 20.98% 16.22% -
Total Cost 376,056 413,866 407,653 406,032 406,900 439,951 411,313 -5.79%
-
Net Worth 263,614 262,548 255,700 256,222 261,770 259,944 255,882 2.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - 6,231 - -
Div Payout % - - - - - 24.44% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 263,614 262,548 255,700 256,222 261,770 259,944 255,882 2.00%
NOSH 178,117 176,206 177,570 177,932 178,075 178,044 178,938 -0.30%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.64% 0.12% 1.23% 2.27% 4.02% 5.48% 6.78% -
ROE -2.30% 0.19% 1.98% 3.68% 6.50% 9.81% 11.68% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 207.73 235.17 232.43 233.50 238.06 261.42 246.57 -10.78%
EPS -3.40 0.29 2.85 5.32 9.56 14.32 16.71 -
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.48 1.49 1.44 1.44 1.47 1.46 1.43 2.31%
Adjusted Per Share Value based on latest NOSH - 176,666
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 112.37 125.85 125.34 126.18 128.74 141.35 133.99 -11.05%
EPS -1.84 0.16 1.54 2.87 5.17 7.74 9.08 -
DPS 0.00 0.00 0.00 0.00 0.00 1.89 0.00 -
NAPS 0.8006 0.7974 0.7766 0.7781 0.795 0.7894 0.7771 2.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.37 0.58 0.62 0.62 0.53 0.50 0.53 -
P/RPS 0.18 0.25 0.27 0.27 0.22 0.19 0.21 -9.75%
P/EPS -10.88 200.00 21.73 11.69 5.54 3.49 3.17 -
EY -9.19 0.50 4.60 8.55 18.04 28.64 31.52 -
DY 0.00 0.00 0.00 0.00 0.00 7.00 0.00 -
P/NAPS 0.25 0.39 0.43 0.43 0.36 0.34 0.37 -22.98%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 29/08/11 26/05/11 23/02/11 29/11/10 26/08/10 31/05/10 -
Price 0.39 0.43 0.64 0.64 0.71 0.55 0.60 -
P/RPS 0.19 0.18 0.28 0.27 0.30 0.21 0.24 -14.40%
P/EPS -11.47 148.28 22.43 12.07 7.43 3.84 3.59 -
EY -8.72 0.67 4.46 8.28 13.46 26.04 27.84 -
DY 0.00 0.00 0.00 0.00 0.00 6.36 0.00 -
P/NAPS 0.26 0.29 0.44 0.44 0.48 0.38 0.42 -27.34%

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