[MYCRON] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 804.1%
YoY- 18.76%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 431,772 447,956 465,617 472,710 449,240 513,330 520,954 -11.75%
PBT -10,644 -14,146 633 6,524 -2,548 11,048 8,233 -
Tax 1,920 4,918 884 528 3,328 -4,050 -2,450 -
NP -8,724 -9,228 1,517 7,052 780 6,998 5,782 -
-
NP to SH -8,724 -9,228 1,517 7,052 780 6,998 5,782 -
-
Tax Rate - - -139.65% -8.09% - 36.66% 29.76% -
Total Cost 440,496 457,184 464,100 465,658 448,460 506,332 515,172 -9.90%
-
Net Worth 255,336 257,815 264,940 267,121 262,363 263,584 257,731 -0.61%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 255,336 257,815 264,940 267,121 262,363 263,584 257,731 -0.61%
NOSH 177,317 177,803 177,812 178,080 177,272 178,097 177,745 -0.16%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -2.02% -2.06% 0.33% 1.49% 0.17% 1.36% 1.11% -
ROE -3.42% -3.58% 0.57% 2.64% 0.30% 2.65% 2.24% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 243.50 251.94 261.86 265.45 253.42 288.23 293.09 -11.61%
EPS -4.92 -5.19 0.85 3.96 0.44 3.93 3.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.45 1.49 1.50 1.48 1.48 1.45 -0.45%
Adjusted Per Share Value based on latest NOSH - 178,128
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 132.02 136.97 142.37 144.53 137.36 156.95 159.29 -11.75%
EPS -2.67 -2.82 0.46 2.16 0.24 2.14 1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7807 0.7883 0.8101 0.8167 0.8022 0.8059 0.788 -0.61%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.37 0.38 0.37 0.36 0.34 0.275 0.27 -
P/RPS 0.15 0.15 0.14 0.14 0.13 0.10 0.09 40.52%
P/EPS -7.52 -7.32 43.36 9.09 77.27 7.00 8.30 -
EY -13.30 -13.66 2.31 11.00 1.29 14.29 12.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.25 0.24 0.23 0.19 0.19 23.23%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 29/08/14 28/05/14 25/02/14 26/11/13 28/08/13 30/05/13 -
Price 0.35 0.39 0.38 0.35 0.395 0.26 0.335 -
P/RPS 0.14 0.15 0.15 0.13 0.16 0.09 0.11 17.42%
P/EPS -7.11 -7.51 44.53 8.84 89.77 6.62 10.30 -
EY -14.06 -13.31 2.25 11.31 1.11 15.11 9.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.26 0.23 0.27 0.18 0.23 2.87%

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