[MYCRON] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -91.09%
YoY- -88.38%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 406,087 282,196 174,579 79,825 482,335 389,795 300,202 22.33%
PBT 16,697 12,768 6,064 2,769 29,438 27,330 24,652 -22.89%
Tax 13,561 -3,262 -1,778 -830 -7,665 -7,068 -6,438 -
NP 30,258 9,506 4,286 1,939 21,773 20,262 18,214 40.31%
-
NP to SH 30,258 9,506 4,286 1,939 21,773 20,262 18,214 40.31%
-
Tax Rate -81.22% 25.55% 29.32% 29.97% 26.04% 25.86% 26.12% -
Total Cost 375,829 272,690 170,293 77,886 460,562 369,533 281,988 21.12%
-
Net Worth 275,723 255,999 249,269 249,556 247,094 245,654 242,853 8.83%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 4,476 - - - 6,266 3,586 3,571 16.26%
Div Payout % 14.79% - - - 28.78% 17.70% 19.61% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 275,723 255,999 249,269 249,556 247,094 245,654 242,853 8.83%
NOSH 179,041 179,020 179,330 179,537 179,054 179,309 178,568 0.17%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.45% 3.37% 2.46% 2.43% 4.51% 5.20% 6.07% -
ROE 10.97% 3.71% 1.72% 0.78% 8.81% 8.25% 7.50% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 226.81 157.63 97.35 44.46 269.38 217.39 168.12 22.11%
EPS 16.90 5.31 2.39 1.08 12.16 11.30 10.20 40.06%
DPS 2.50 0.00 0.00 0.00 3.50 2.00 2.00 16.05%
NAPS 1.54 1.43 1.39 1.39 1.38 1.37 1.36 8.64%
Adjusted Per Share Value based on latest NOSH - 179,537
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 124.16 86.28 53.38 24.41 147.48 119.18 91.79 22.33%
EPS 9.25 2.91 1.31 0.59 6.66 6.20 5.57 40.27%
DPS 1.37 0.00 0.00 0.00 1.92 1.10 1.09 16.48%
NAPS 0.843 0.7827 0.7622 0.763 0.7555 0.7511 0.7425 8.83%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.57 0.72 0.79 0.82 0.83 0.86 0.81 -
P/RPS 0.25 0.46 0.81 1.84 0.31 0.40 0.48 -35.29%
P/EPS 3.37 13.56 33.05 75.93 6.83 7.61 7.94 -43.55%
EY 29.65 7.37 3.03 1.32 14.65 13.14 12.59 77.10%
DY 4.39 0.00 0.00 0.00 4.22 2.33 2.47 46.77%
P/NAPS 0.37 0.50 0.57 0.59 0.60 0.63 0.60 -27.57%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 29/02/08 30/11/07 28/08/07 30/05/07 27/02/07 -
Price 0.56 0.69 0.70 0.79 0.90 0.78 0.87 -
P/RPS 0.25 0.44 0.72 1.78 0.33 0.36 0.52 -38.65%
P/EPS 3.31 12.99 29.29 73.15 7.40 6.90 8.53 -46.82%
EY 30.18 7.70 3.41 1.37 13.51 14.49 11.72 87.97%
DY 4.46 0.00 0.00 0.00 3.89 2.56 2.30 55.56%
P/NAPS 0.36 0.48 0.50 0.57 0.65 0.57 0.64 -31.88%

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