[MYCRON] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -144.19%
YoY- -178.38%
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 125,298 443,289 306,885 201,368 92,500 414,377 309,540 -45.18%
PBT 120 -16,731 -6,260 -4,734 -1,159 352 4,107 -90.45%
Tax 280 1,646 2,233 1,037 -355 159 -307 -
NP 400 -15,085 -4,027 -3,697 -1,514 511 3,800 -77.61%
-
NP to SH 400 -15,085 -4,027 -3,697 -1,514 511 3,800 -77.61%
-
Tax Rate -233.33% - - - - -45.17% 7.48% -
Total Cost 124,898 458,374 310,912 205,065 94,014 413,866 305,740 -44.85%
-
Net Worth 259,999 267,012 260,151 261,278 263,614 262,548 255,700 1.11%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 259,999 267,012 260,151 261,278 263,614 262,548 255,700 1.11%
NOSH 181,818 178,008 178,185 177,740 178,117 176,206 177,570 1.58%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.32% -3.40% -1.31% -1.84% -1.64% 0.12% 1.23% -
ROE 0.15% -5.65% -1.55% -1.41% -0.57% 0.19% 1.49% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 68.91 249.03 172.23 113.29 51.93 235.17 174.32 -46.04%
EPS 0.22 -8.48 -2.26 -2.08 -0.85 0.29 2.14 -77.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.50 1.46 1.47 1.48 1.49 1.44 -0.46%
Adjusted Per Share Value based on latest NOSH - 177,479
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 38.05 134.63 93.20 61.15 28.09 125.85 94.01 -45.19%
EPS 0.12 -4.58 -1.22 -1.12 -0.46 0.16 1.15 -77.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7896 0.8109 0.7901 0.7935 0.8006 0.7974 0.7766 1.10%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.26 0.31 0.36 0.38 0.37 0.58 0.62 -
P/RPS 0.38 0.12 0.21 0.34 0.71 0.25 0.36 3.66%
P/EPS 118.18 -3.66 -15.93 -18.27 -43.53 200.00 28.97 154.65%
EY 0.85 -27.34 -6.28 -5.47 -2.30 0.50 3.45 -60.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.21 0.25 0.26 0.25 0.39 0.43 -43.95%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 28/05/12 27/02/12 24/11/11 29/08/11 26/05/11 -
Price 0.29 0.31 0.34 0.38 0.39 0.43 0.64 -
P/RPS 0.42 0.12 0.20 0.34 0.75 0.18 0.37 8.79%
P/EPS 131.82 -3.66 -15.04 -18.27 -45.88 148.28 29.91 168.08%
EY 0.76 -27.34 -6.65 -5.47 -2.18 0.67 3.34 -62.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.23 0.26 0.26 0.29 0.44 -40.79%

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