[MYCRON] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -146.16%
YoY- -505.58%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 202,607 84,980 383,283 301,556 234,831 136,000 406,087 -37.01%
PBT 11,767 -3,734 -49,657 -47,647 -19,421 3,530 16,697 -20.75%
Tax -2,458 871 11,302 9,093 3,759 -366 13,561 -
NP 9,309 -2,863 -38,355 -38,554 -15,662 3,164 30,258 -54.32%
-
NP to SH 9,309 -2,863 -38,355 -38,554 -15,662 3,164 30,258 -54.32%
-
Tax Rate 20.89% - - - - 10.37% -81.22% -
Total Cost 193,298 87,843 421,638 340,110 250,493 132,836 375,829 -35.72%
-
Net Worth 243,466 230,829 234,459 234,474 257,751 278,861 275,723 -7.93%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - 4,476 -
Div Payout % - - - - - - 14.79% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 243,466 230,829 234,459 234,474 257,751 278,861 275,723 -7.93%
NOSH 179,019 178,937 178,976 178,987 178,994 178,757 179,041 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.59% -3.37% -10.01% -12.79% -6.67% 2.33% 7.45% -
ROE 3.82% -1.24% -16.36% -16.44% -6.08% 1.13% 10.97% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 113.18 47.49 214.15 168.48 131.19 76.08 226.81 -37.00%
EPS 5.20 -1.60 -21.48 -21.54 -8.75 1.77 16.90 -54.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.36 1.29 1.31 1.31 1.44 1.56 1.54 -7.93%
Adjusted Per Share Value based on latest NOSH - 178,983
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 61.53 25.81 116.40 91.58 71.32 41.30 123.33 -37.01%
EPS 2.83 -0.87 -11.65 -11.71 -4.76 0.96 9.19 -54.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
NAPS 0.7394 0.701 0.712 0.7121 0.7828 0.8469 0.8374 -7.94%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.55 0.51 0.50 0.34 0.34 0.50 0.57 -
P/RPS 0.49 1.07 0.23 0.20 0.26 0.66 0.25 56.42%
P/EPS 10.58 -31.88 -2.33 -1.58 -3.89 28.25 3.37 113.95%
EY 9.45 -3.14 -42.86 -63.35 -25.74 3.54 29.65 -53.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.39 -
P/NAPS 0.40 0.40 0.38 0.26 0.24 0.32 0.37 5.31%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 23/11/09 27/08/09 20/05/09 23/02/09 24/11/08 26/08/08 -
Price 0.54 0.50 0.50 0.46 0.36 0.37 0.56 -
P/RPS 0.48 1.05 0.23 0.27 0.27 0.49 0.25 54.29%
P/EPS 10.38 -31.25 -2.33 -2.14 -4.11 20.90 3.31 113.80%
EY 9.63 -3.20 -42.86 -46.83 -24.31 4.78 30.18 -53.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.46 -
P/NAPS 0.40 0.39 0.38 0.35 0.25 0.24 0.36 7.25%

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