[MYCRON] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -2.62%
YoY- 207.7%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 472,710 449,240 513,330 520,954 533,234 501,192 443,289 4.36%
PBT 6,524 -2,548 11,048 8,233 8,138 480 -16,731 -
Tax 528 3,328 -4,050 -2,450 -2,200 1,120 1,646 -53.04%
NP 7,052 780 6,998 5,782 5,938 1,600 -15,085 -
-
NP to SH 7,052 780 6,998 5,782 5,938 1,600 -15,085 -
-
Tax Rate -8.09% - 36.66% 29.76% 27.03% -233.33% - -
Total Cost 465,658 448,460 506,332 515,172 527,296 499,592 458,374 1.05%
-
Net Worth 267,121 262,363 263,584 257,731 256,009 259,999 267,012 0.02%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 267,121 262,363 263,584 257,731 256,009 259,999 267,012 0.02%
NOSH 178,080 177,272 178,097 177,745 177,784 181,818 178,008 0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.49% 0.17% 1.36% 1.11% 1.11% 0.32% -3.40% -
ROE 2.64% 0.30% 2.65% 2.24% 2.32% 0.62% -5.65% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 265.45 253.42 288.23 293.09 299.93 275.66 249.03 4.33%
EPS 3.96 0.44 3.93 3.25 3.34 0.88 -8.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.48 1.48 1.45 1.44 1.43 1.50 0.00%
Adjusted Per Share Value based on latest NOSH - 177,662
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 144.53 137.36 156.95 159.29 163.04 153.24 135.54 4.36%
EPS 2.16 0.24 2.14 1.77 1.82 0.49 -4.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8167 0.8022 0.8059 0.788 0.7828 0.795 0.8164 0.02%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.36 0.34 0.275 0.27 0.26 0.26 0.31 -
P/RPS 0.14 0.13 0.10 0.09 0.09 0.09 0.12 10.79%
P/EPS 9.09 77.27 7.00 8.30 7.78 29.55 -3.66 -
EY 11.00 1.29 14.29 12.05 12.85 3.38 -27.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.19 0.19 0.18 0.18 0.21 9.28%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 28/08/13 30/05/13 26/02/13 27/11/12 29/08/12 -
Price 0.35 0.395 0.26 0.335 0.24 0.29 0.31 -
P/RPS 0.13 0.16 0.09 0.11 0.08 0.11 0.12 5.46%
P/EPS 8.84 89.77 6.62 10.30 7.19 32.95 -3.66 -
EY 11.31 1.11 15.11 9.71 13.92 3.03 -27.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.18 0.23 0.17 0.20 0.21 6.23%

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