[MYCRON] QoQ Cumulative Quarter Result on 30-Apr-2005 [#1]

Announcement Date
30-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ--%
YoY- 1.91%
View:
Show?
Cumulative Result
30/09/05 30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 CAGR
Revenue 0 202,447 0 108,926 0 357,285 266,471 -
PBT 0 15,750 0 8,958 0 35,668 28,481 -
Tax 0 -4,557 0 -2,607 0 -12,948 -11,183 -
NP 0 11,193 0 6,351 0 22,720 17,298 -
-
NP to SH 0 11,193 0 6,351 0 26,123 20,701 -
-
Tax Rate - 28.93% - 29.10% - 36.30% 39.26% -
Total Cost 0 191,254 0 102,575 0 334,565 249,173 -
-
Net Worth 0 220,278 0 228,993 0 200,891 178,915 -
Dividend
30/09/05 30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 CAGR
Div - - - 12,523 - 11,329 - -
Div Payout % - - - 197.18% - 43.37% - -
Equity
30/09/05 30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 CAGR
Net Worth 0 220,278 0 228,993 0 200,891 178,915 -
NOSH 179,088 179,088 178,901 178,901 161,852 161,852 147,864 23.28%
Ratio Analysis
30/09/05 30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 CAGR
NP Margin 0.00% 5.53% 0.00% 5.83% 0.00% 6.36% 6.49% -
ROE 0.00% 5.08% 0.00% 2.77% 0.00% 13.00% 11.57% -
Per Share
30/09/05 30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 CAGR
RPS 0.00 113.04 0.00 60.89 0.00 220.75 180.21 -
EPS 0.00 6.25 0.00 3.55 0.00 16.14 14.00 -
DPS 0.00 0.00 0.00 7.00 0.00 7.00 0.00 -
NAPS 0.00 1.23 0.00 1.28 0.00 1.2412 1.21 -
Adjusted Per Share Value based on latest NOSH - 178,901
30/09/05 30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 CAGR
RPS 0.00 61.48 0.00 33.08 0.00 108.51 80.93 -
EPS 0.00 3.40 0.00 1.93 0.00 7.93 6.29 -
DPS 0.00 0.00 0.00 3.80 0.00 3.44 0.00 -
NAPS 0.00 0.669 0.00 0.6954 0.00 0.6101 0.5434 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 CAGR
Date 30/09/05 29/07/05 30/06/05 29/04/05 31/03/05 31/01/05 29/10/04 -
Price 0.95 1.07 1.17 1.12 1.28 1.35 1.27 -
P/RPS 0.00 0.95 0.00 1.84 0.00 0.61 0.70 -
P/EPS 0.00 17.12 0.00 31.55 0.00 8.36 9.07 -
EY 0.00 5.84 0.00 3.17 0.00 11.96 11.02 -
DY 0.00 0.00 0.00 6.25 0.00 5.19 0.00 -
P/NAPS 0.00 0.87 0.00 0.88 0.00 1.09 1.05 -
Price Multiplier on Announcement Date
30/09/05 30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 CAGR
Date - 29/09/05 - 30/06/05 - 24/03/05 16/12/04 -
Price 0.00 0.94 0.00 1.17 0.00 1.32 1.38 -
P/RPS 0.00 0.83 0.00 1.92 0.00 0.60 0.77 -
P/EPS 0.00 15.04 0.00 32.96 0.00 8.18 9.86 -
EY 0.00 6.65 0.00 3.03 0.00 12.23 10.14 -
DY 0.00 0.00 0.00 5.98 0.00 5.30 0.00 -
P/NAPS 0.00 0.76 0.00 0.91 0.00 1.06 1.14 -

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