[MYCRON] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 121.04%
YoY- -76.47%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 136,000 406,087 282,196 174,579 79,825 482,335 389,795 -50.34%
PBT 3,530 16,697 12,768 6,064 2,769 29,438 27,330 -74.35%
Tax -366 13,561 -3,262 -1,778 -830 -7,665 -7,068 -86.03%
NP 3,164 30,258 9,506 4,286 1,939 21,773 20,262 -70.90%
-
NP to SH 3,164 30,258 9,506 4,286 1,939 21,773 20,262 -70.90%
-
Tax Rate 10.37% -81.22% 25.55% 29.32% 29.97% 26.04% 25.86% -
Total Cost 132,836 375,829 272,690 170,293 77,886 460,562 369,533 -49.34%
-
Net Worth 278,861 275,723 255,999 249,269 249,556 247,094 245,654 8.79%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 4,476 - - - 6,266 3,586 -
Div Payout % - 14.79% - - - 28.78% 17.70% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 278,861 275,723 255,999 249,269 249,556 247,094 245,654 8.79%
NOSH 178,757 179,041 179,020 179,330 179,537 179,054 179,309 -0.20%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.33% 7.45% 3.37% 2.46% 2.43% 4.51% 5.20% -
ROE 1.13% 10.97% 3.71% 1.72% 0.78% 8.81% 8.25% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 76.08 226.81 157.63 97.35 44.46 269.38 217.39 -50.24%
EPS 1.77 16.90 5.31 2.39 1.08 12.16 11.30 -70.84%
DPS 0.00 2.50 0.00 0.00 0.00 3.50 2.00 -
NAPS 1.56 1.54 1.43 1.39 1.39 1.38 1.37 9.01%
Adjusted Per Share Value based on latest NOSH - 179,160
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 41.30 123.33 85.70 53.02 24.24 146.48 118.38 -50.34%
EPS 0.96 9.19 2.89 1.30 0.59 6.61 6.15 -70.91%
DPS 0.00 1.36 0.00 0.00 0.00 1.90 1.09 -
NAPS 0.8469 0.8374 0.7775 0.757 0.7579 0.7504 0.746 8.79%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.57 0.72 0.79 0.82 0.83 0.86 -
P/RPS 0.66 0.25 0.46 0.81 1.84 0.31 0.40 39.50%
P/EPS 28.25 3.37 13.56 33.05 75.93 6.83 7.61 139.17%
EY 3.54 29.65 7.37 3.03 1.32 14.65 13.14 -58.18%
DY 0.00 4.39 0.00 0.00 0.00 4.22 2.33 -
P/NAPS 0.32 0.37 0.50 0.57 0.59 0.60 0.63 -36.26%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 27/05/08 29/02/08 30/11/07 28/08/07 30/05/07 -
Price 0.37 0.56 0.69 0.70 0.79 0.90 0.78 -
P/RPS 0.49 0.25 0.44 0.72 1.78 0.33 0.36 22.74%
P/EPS 20.90 3.31 12.99 29.29 73.15 7.40 6.90 108.92%
EY 4.78 30.18 7.70 3.41 1.37 13.51 14.49 -52.16%
DY 0.00 4.46 0.00 0.00 0.00 3.89 2.56 -
P/NAPS 0.24 0.36 0.48 0.50 0.57 0.65 0.57 -43.73%

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