[MYCRON] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -97.21%
YoY- -51.25%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 447,956 349,213 236,355 112,310 513,330 390,716 266,617 41.46%
PBT -14,146 475 3,262 -637 11,048 6,175 4,069 -
Tax 4,918 663 264 832 -4,050 -1,838 -1,100 -
NP -9,228 1,138 3,526 195 6,998 4,337 2,969 -
-
NP to SH -9,228 1,138 3,526 195 6,998 4,337 2,969 -
-
Tax Rate - -139.58% -8.09% - 36.66% 29.77% 27.03% -
Total Cost 457,184 348,075 232,829 112,115 506,332 386,379 263,648 44.48%
-
Net Worth 257,815 264,940 267,121 262,363 263,584 257,731 256,009 0.47%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 257,815 264,940 267,121 262,363 263,584 257,731 256,009 0.47%
NOSH 177,803 177,812 178,080 177,272 178,097 177,745 177,784 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -2.06% 0.33% 1.49% 0.17% 1.36% 1.11% 1.11% -
ROE -3.58% 0.43% 1.32% 0.07% 2.65% 1.68% 1.16% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 251.94 196.39 132.72 63.35 288.23 219.82 149.97 41.45%
EPS -5.19 0.64 1.98 0.11 3.93 2.44 1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.49 1.50 1.48 1.48 1.45 1.44 0.46%
Adjusted Per Share Value based on latest NOSH - 177,272
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 136.97 106.77 72.27 34.34 156.95 119.46 81.52 41.46%
EPS -2.82 0.35 1.08 0.06 2.14 1.33 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7883 0.8101 0.8167 0.8022 0.8059 0.788 0.7828 0.46%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.38 0.37 0.36 0.34 0.275 0.27 0.26 -
P/RPS 0.15 0.19 0.27 0.54 0.10 0.12 0.17 -8.02%
P/EPS -7.32 57.81 18.18 309.09 7.00 11.07 15.57 -
EY -13.66 1.73 5.50 0.32 14.29 9.04 6.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.24 0.23 0.19 0.19 0.18 27.86%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 28/05/14 25/02/14 26/11/13 28/08/13 30/05/13 26/02/13 -
Price 0.39 0.38 0.35 0.395 0.26 0.335 0.24 -
P/RPS 0.15 0.19 0.26 0.62 0.09 0.15 0.16 -4.22%
P/EPS -7.51 59.37 17.68 359.09 6.62 13.73 14.37 -
EY -13.31 1.68 5.66 0.28 15.11 7.28 6.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.23 0.27 0.18 0.23 0.17 36.24%

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