[MYCRON] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 271.13%
YoY- 180.31%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 449,240 513,330 520,954 533,234 501,192 443,289 409,180 6.41%
PBT -2,548 11,048 8,233 8,138 480 -16,731 -8,346 -54.62%
Tax 3,328 -4,050 -2,450 -2,200 1,120 1,646 2,977 7.70%
NP 780 6,998 5,782 5,938 1,600 -15,085 -5,369 -
-
NP to SH 780 6,998 5,782 5,938 1,600 -15,085 -5,369 -
-
Tax Rate - 36.66% 29.76% 27.03% -233.33% - - -
Total Cost 448,460 506,332 515,172 527,296 499,592 458,374 414,549 5.37%
-
Net Worth 262,363 263,584 257,731 256,009 259,999 267,012 260,151 0.56%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 262,363 263,584 257,731 256,009 259,999 267,012 260,151 0.56%
NOSH 177,272 178,097 177,745 177,784 181,818 178,008 178,185 -0.34%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.17% 1.36% 1.11% 1.11% 0.32% -3.40% -1.31% -
ROE 0.30% 2.65% 2.24% 2.32% 0.62% -5.65% -2.06% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 253.42 288.23 293.09 299.93 275.66 249.03 229.64 6.78%
EPS 0.44 3.93 3.25 3.34 0.88 -8.48 -3.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.48 1.45 1.44 1.43 1.50 1.46 0.91%
Adjusted Per Share Value based on latest NOSH - 178,402
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 137.36 156.95 159.29 163.04 153.24 135.54 125.11 6.41%
EPS 0.24 2.14 1.77 1.82 0.49 -4.61 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8022 0.8059 0.788 0.7828 0.795 0.8164 0.7954 0.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.34 0.275 0.27 0.26 0.26 0.31 0.36 -
P/RPS 0.13 0.10 0.09 0.09 0.09 0.12 0.16 -12.91%
P/EPS 77.27 7.00 8.30 7.78 29.55 -3.66 -11.95 -
EY 1.29 14.29 12.05 12.85 3.38 -27.34 -8.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.19 0.19 0.18 0.18 0.21 0.25 -5.40%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 30/05/13 26/02/13 27/11/12 29/08/12 28/05/12 -
Price 0.395 0.26 0.335 0.24 0.29 0.31 0.34 -
P/RPS 0.16 0.09 0.11 0.08 0.11 0.12 0.15 4.39%
P/EPS 89.77 6.62 10.30 7.19 32.95 -3.66 -11.28 -
EY 1.11 15.11 9.71 13.92 3.03 -27.34 -8.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.18 0.23 0.17 0.20 0.21 0.23 11.27%

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