[MYCRON] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 76.37%
YoY- -1218.46%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 518,343 359,507 242,943 107,943 447,956 349,213 236,355 69.04%
PBT 10,510 -10,143 -7,279 -2,661 -14,146 475 3,262 118.61%
Tax 1,173 1,994 850 480 4,918 663 264 171.00%
NP 11,683 -8,149 -6,429 -2,181 -9,228 1,138 3,526 122.74%
-
NP to SH 11,683 -8,149 -6,429 -2,181 -9,228 1,138 3,526 122.74%
-
Tax Rate -11.16% - - - - -139.58% -8.09% -
Total Cost 506,660 367,656 249,372 110,124 457,184 348,075 232,829 68.16%
-
Net Worth 305,105 249,096 251,104 255,336 257,815 264,940 267,121 9.29%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 305,105 249,096 251,104 255,336 257,815 264,940 267,121 9.29%
NOSH 283,545 177,925 178,088 177,317 177,803 177,812 178,080 36.47%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.25% -2.27% -2.65% -2.02% -2.06% 0.33% 1.49% -
ROE 3.83% -3.27% -2.56% -0.85% -3.58% 0.43% 1.32% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 183.48 202.05 136.42 60.88 251.94 196.39 132.72 24.17%
EPS 5.72 -4.58 -3.61 -1.23 -5.19 0.64 1.98 103.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.40 1.41 1.44 1.45 1.49 1.50 -19.71%
Adjusted Per Share Value based on latest NOSH - 177,317
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 158.49 109.92 74.28 33.00 136.97 106.77 72.27 69.03%
EPS 3.57 -2.49 -1.97 -0.67 -2.82 0.35 1.08 122.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9329 0.7616 0.7678 0.7807 0.7883 0.8101 0.8167 9.30%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.285 0.29 0.32 0.37 0.38 0.37 0.36 -
P/RPS 0.16 0.14 0.23 0.61 0.15 0.19 0.27 -29.51%
P/EPS 6.89 -6.33 -8.86 -30.08 -7.32 57.81 18.18 -47.72%
EY 14.51 -15.79 -11.28 -3.32 -13.66 1.73 5.50 91.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.23 0.26 0.26 0.25 0.24 5.49%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 26/05/15 27/02/15 27/11/14 29/08/14 28/05/14 25/02/14 -
Price 0.26 0.33 0.32 0.35 0.39 0.38 0.35 -
P/RPS 0.14 0.16 0.23 0.57 0.15 0.19 0.26 -33.88%
P/EPS 6.29 -7.21 -8.86 -28.46 -7.51 59.37 17.68 -49.88%
EY 15.91 -13.88 -11.28 -3.51 -13.31 1.68 5.66 99.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.23 0.24 0.27 0.26 0.23 2.88%

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