[MYCRON] QoQ Cumulative Quarter Result on 31-Mar-2005

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2005
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Cumulative Result
30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 202,447 0 108,926 0 357,285 266,471 158,952 27.44%
PBT 15,750 0 8,958 0 35,668 28,481 16,794 -6.23%
Tax -4,557 0 -2,607 0 -12,948 -11,183 -8,187 -44.42%
NP 11,193 0 6,351 0 22,720 17,298 8,607 30.13%
-
NP to SH 11,193 0 6,351 0 26,123 20,701 12,010 -6.82%
-
Tax Rate 28.93% - 29.10% - 36.30% 39.26% 48.75% -
Total Cost 191,254 0 102,575 0 334,565 249,173 150,345 27.29%
-
Net Worth 220,278 0 228,993 0 200,891 178,915 162,752 35.45%
Dividend
30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - 12,523 - 11,329 - - -
Div Payout % - - 197.18% - 43.37% - - -
Equity
30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 220,278 0 228,993 0 200,891 178,915 162,752 35.45%
NOSH 179,088 178,901 178,901 161,852 161,852 147,864 140,303 27.72%
Ratio Analysis
30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 5.53% 0.00% 5.83% 0.00% 6.36% 6.49% 5.41% -
ROE 5.08% 0.00% 2.77% 0.00% 13.00% 11.57% 7.38% -
Per Share
30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 113.04 0.00 60.89 0.00 220.75 180.21 113.29 -0.22%
EPS 6.25 0.00 3.55 0.00 16.14 14.00 8.56 -27.04%
DPS 0.00 0.00 7.00 0.00 7.00 0.00 0.00 -
NAPS 1.23 0.00 1.28 0.00 1.2412 1.21 1.16 6.05%
Adjusted Per Share Value based on latest NOSH - 178,943
30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 61.48 0.00 33.08 0.00 108.51 80.93 48.27 27.45%
EPS 3.40 0.00 1.93 0.00 7.93 6.29 3.65 -6.86%
DPS 0.00 0.00 3.80 0.00 3.44 0.00 0.00 -
NAPS 0.669 0.00 0.6954 0.00 0.6101 0.5434 0.4943 35.45%
Price Multiplier on Financial Quarter End Date
30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/07/05 30/06/05 29/04/05 31/03/05 31/01/05 29/10/04 30/07/04 -
Price 1.07 1.17 1.12 1.28 1.35 1.27 1.20 -
P/RPS 0.95 0.00 1.84 0.00 0.61 0.70 1.06 -10.40%
P/EPS 17.12 0.00 31.55 0.00 8.36 9.07 14.02 22.17%
EY 5.84 0.00 3.17 0.00 11.96 11.02 7.13 -18.13%
DY 0.00 0.00 6.25 0.00 5.19 0.00 0.00 -
P/NAPS 0.87 0.00 0.88 0.00 1.09 1.05 1.03 -15.57%
Price Multiplier on Announcement Date
30/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/09/05 - 30/06/05 - 24/03/05 16/12/04 29/10/04 -
Price 0.94 0.00 1.17 0.00 1.32 1.38 1.27 -
P/RPS 0.83 0.00 1.92 0.00 0.60 0.77 1.12 -25.95%
P/EPS 15.04 0.00 32.96 0.00 8.18 9.86 14.84 1.35%
EY 6.65 0.00 3.03 0.00 12.23 10.14 6.74 -1.33%
DY 0.00 0.00 5.98 0.00 5.30 0.00 0.00 -
P/NAPS 0.76 0.00 0.91 0.00 1.06 1.14 1.09 -30.34%

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