[MYCRON] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 28.33%
YoY- -71.03%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 123,891 107,617 94,754 79,825 92,540 89,593 81,952 31.75%
PBT 3,929 6,704 3,295 2,769 2,108 2,678 1,576 83.96%
Tax 16,823 -1,484 -948 -830 -597 -630 -51 -
NP 20,752 5,220 2,347 1,939 1,511 2,048 1,525 470.88%
-
NP to SH 20,752 5,220 2,347 1,939 1,511 2,048 1,525 470.88%
-
Tax Rate -428.18% 22.14% 28.77% 29.97% 28.32% 23.53% 3.24% -
Total Cost 103,139 102,397 92,407 77,886 91,029 87,545 80,427 18.05%
-
Net Worth 275,738 255,636 249,032 249,556 248,235 255,069 230,444 12.72%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 4,476 - - - 2,698 - - -
Div Payout % 21.57% - - - 178.57% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 275,738 255,636 249,032 249,556 248,235 255,069 230,444 12.72%
NOSH 179,050 178,767 179,160 179,537 179,880 186,181 169,444 3.74%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.75% 4.85% 2.48% 2.43% 1.63% 2.29% 1.86% -
ROE 7.53% 2.04% 0.94% 0.78% 0.61% 0.80% 0.66% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 69.19 60.20 52.89 44.46 51.45 48.12 48.37 26.98%
EPS 11.59 2.92 1.31 1.08 0.84 1.10 0.90 450.26%
DPS 2.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.54 1.43 1.39 1.39 1.38 1.37 1.36 8.64%
Adjusted Per Share Value based on latest NOSH - 179,537
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 37.88 32.90 28.97 24.41 28.29 27.39 25.06 31.74%
EPS 6.35 1.60 0.72 0.59 0.46 0.63 0.47 468.16%
DPS 1.37 0.00 0.00 0.00 0.82 0.00 0.00 -
NAPS 0.8431 0.7816 0.7614 0.763 0.759 0.7799 0.7046 12.72%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.57 0.72 0.79 0.82 0.83 0.86 0.81 -
P/RPS 0.82 1.20 1.49 1.84 1.61 1.79 1.67 -37.78%
P/EPS 4.92 24.66 60.31 75.93 98.81 78.18 90.00 -85.62%
EY 20.33 4.06 1.66 1.32 1.01 1.28 1.11 596.05%
DY 4.39 0.00 0.00 0.00 1.81 0.00 0.00 -
P/NAPS 0.37 0.50 0.57 0.59 0.60 0.63 0.60 -27.57%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 29/02/08 30/11/07 28/08/07 30/05/07 27/02/07 -
Price 0.56 0.69 0.70 0.79 0.90 0.78 0.87 -
P/RPS 0.81 1.15 1.32 1.78 1.75 1.62 1.80 -41.30%
P/EPS 4.83 23.63 53.44 73.15 107.14 70.91 96.67 -86.45%
EY 20.70 4.23 1.87 1.37 0.93 1.41 1.03 640.54%
DY 4.46 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.36 0.48 0.50 0.57 0.65 0.57 0.64 -31.88%

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