[MYCRON] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 66.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
Revenue 482,335 389,795 300,202 218,250 127,609 43,382 325,461 32.15%
PBT 29,438 27,330 24,652 23,074 13,951 3,321 -15,559 -
Tax -7,665 -7,068 -6,438 -6,387 -3,958 -940 3,359 -
NP 21,773 20,262 18,214 16,687 9,993 2,381 -12,200 -
-
NP to SH 21,773 20,262 18,214 16,687 9,993 2,381 -12,200 -
-
Tax Rate 26.04% 25.86% 26.12% 27.68% 28.37% 28.30% - -
Total Cost 460,562 369,533 281,988 201,563 117,616 41,001 337,661 24.60%
-
Net Worth 247,094 245,654 242,853 242,230 237,333 230,939 225,395 6.73%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
Div 6,266 3,586 3,571 3,588 - - - -
Div Payout % 28.78% 17.70% 19.61% 21.51% - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
Net Worth 247,094 245,654 242,853 242,230 237,333 230,939 225,395 6.73%
NOSH 179,054 179,309 178,568 179,430 178,446 179,022 178,885 0.06%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
NP Margin 4.51% 5.20% 6.07% 7.65% 7.83% 5.49% -3.75% -
ROE 8.81% 8.25% 7.50% 6.89% 4.21% 1.03% -5.41% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
RPS 269.38 217.39 168.12 121.64 71.51 24.23 181.94 32.06%
EPS 12.16 11.30 10.20 9.30 5.60 1.33 -6.82 -
DPS 3.50 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.38 1.37 1.36 1.35 1.33 1.29 1.26 6.65%
Adjusted Per Share Value based on latest NOSH - 180,918
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
RPS 147.48 119.18 91.79 66.73 39.02 13.26 99.51 32.15%
EPS 6.66 6.20 5.57 5.10 3.06 0.73 -3.73 -
DPS 1.92 1.10 1.09 1.10 0.00 0.00 0.00 -
NAPS 0.7555 0.7511 0.7425 0.7406 0.7257 0.7061 0.6892 6.72%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 31/01/06 -
Price 0.83 0.86 0.81 0.72 0.78 0.71 0.67 -
P/RPS 0.31 0.40 0.48 0.59 1.09 0.00 0.37 -11.78%
P/EPS 6.83 7.61 7.94 7.74 13.93 0.00 -9.82 -
EY 14.65 13.14 12.59 12.92 7.18 0.00 -10.18 -
DY 4.22 2.33 2.47 2.78 0.00 0.00 0.00 -
P/NAPS 0.60 0.63 0.60 0.53 0.59 0.71 0.53 9.19%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
Date 28/08/07 30/05/07 27/02/07 28/11/06 25/08/06 30/05/06 29/03/06 -
Price 0.90 0.78 0.87 0.85 0.73 0.77 0.68 -
P/RPS 0.33 0.36 0.52 0.70 1.02 0.00 0.37 -7.78%
P/EPS 7.40 6.90 8.53 9.14 13.04 0.00 -9.97 -
EY 13.51 14.49 11.72 10.94 7.67 0.00 -10.03 -
DY 3.89 2.56 2.30 2.35 0.00 0.00 0.00 -
P/NAPS 0.65 0.57 0.64 0.63 0.55 0.77 0.54 14.04%

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