[MYCRON] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 102.65%
YoY- 126.42%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 513,330 390,716 266,617 125,298 443,289 306,885 201,368 86.71%
PBT 11,048 6,175 4,069 120 -16,731 -6,260 -4,734 -
Tax -4,050 -1,838 -1,100 280 1,646 2,233 1,037 -
NP 6,998 4,337 2,969 400 -15,085 -4,027 -3,697 -
-
NP to SH 6,998 4,337 2,969 400 -15,085 -4,027 -3,697 -
-
Tax Rate 36.66% 29.77% 27.03% -233.33% - - - -
Total Cost 506,332 386,379 263,648 124,898 458,374 310,912 205,065 82.78%
-
Net Worth 263,584 257,731 256,009 259,999 267,012 260,151 261,278 0.58%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 263,584 257,731 256,009 259,999 267,012 260,151 261,278 0.58%
NOSH 178,097 177,745 177,784 181,818 178,008 178,185 177,740 0.13%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.36% 1.11% 1.11% 0.32% -3.40% -1.31% -1.84% -
ROE 2.65% 1.68% 1.16% 0.15% -5.65% -1.55% -1.41% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 288.23 219.82 149.97 68.91 249.03 172.23 113.29 86.47%
EPS 3.93 2.44 1.67 0.22 -8.48 -2.26 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.45 1.44 1.43 1.50 1.46 1.47 0.45%
Adjusted Per Share Value based on latest NOSH - 181,818
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 156.95 119.46 81.52 38.31 135.54 93.83 61.57 86.71%
EPS 2.14 1.33 0.91 0.12 -4.61 -1.23 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8059 0.788 0.7828 0.795 0.8164 0.7954 0.7989 0.58%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.275 0.27 0.26 0.26 0.31 0.36 0.38 -
P/RPS 0.10 0.12 0.17 0.38 0.12 0.21 0.34 -55.80%
P/EPS 7.00 11.07 15.57 118.18 -3.66 -15.93 -18.27 -
EY 14.29 9.04 6.42 0.85 -27.34 -6.28 -5.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.18 0.18 0.21 0.25 0.26 -18.88%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 26/02/13 27/11/12 29/08/12 28/05/12 27/02/12 -
Price 0.26 0.335 0.24 0.29 0.31 0.34 0.38 -
P/RPS 0.09 0.15 0.16 0.42 0.12 0.20 0.34 -58.80%
P/EPS 6.62 13.73 14.37 131.82 -3.66 -15.04 -18.27 -
EY 15.11 7.28 6.96 0.76 -27.34 -6.65 -5.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.23 0.17 0.20 0.21 0.23 0.26 -21.75%

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