[MYCRON] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 103.62%
YoY- 126.42%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 122,614 124,099 141,319 125,298 136,404 105,517 108,868 8.25%
PBT 4,873 2,106 3,949 120 -10,471 -1,526 -3,575 -
Tax -2,212 -738 -1,380 280 -587 1,196 1,392 -
NP 2,661 1,368 2,569 400 -11,058 -330 -2,183 -
-
NP to SH 2,661 1,368 2,569 400 -11,058 -330 -2,183 -
-
Tax Rate 45.39% 35.04% 34.95% -233.33% - - - -
Total Cost 119,953 122,731 138,750 124,898 147,462 105,847 111,051 5.28%
-
Net Worth 177,606 257,610 256,899 259,999 252,660 253,578 260,895 -22.63%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 177,606 257,610 256,899 259,999 252,660 253,578 260,895 -22.63%
NOSH 177,606 177,662 178,402 181,818 177,929 173,684 177,479 0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.17% 1.10% 1.82% 0.32% -8.11% -0.31% -2.01% -
ROE 1.50% 0.53% 1.00% 0.15% -4.38% -0.13% -0.84% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 69.04 69.85 79.21 68.91 76.66 60.75 61.34 8.21%
EPS 1.50 0.77 1.44 0.22 -6.21 -0.19 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.45 1.44 1.43 1.42 1.46 1.47 -22.66%
Adjusted Per Share Value based on latest NOSH - 181,818
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 37.49 37.94 43.21 38.31 41.71 32.26 33.29 8.25%
EPS 0.81 0.42 0.79 0.12 -3.38 -0.10 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.543 0.7877 0.7855 0.795 0.7725 0.7753 0.7977 -22.63%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.275 0.27 0.26 0.26 0.31 0.36 0.38 -
P/RPS 0.40 0.39 0.33 0.38 0.40 0.59 0.62 -25.35%
P/EPS 18.35 35.06 18.06 118.18 -4.99 -189.47 -30.89 -
EY 5.45 2.85 5.54 0.85 -20.05 -0.53 -3.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.19 0.18 0.18 0.22 0.25 0.26 5.06%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 26/02/13 27/11/12 29/08/12 28/05/12 27/02/12 -
Price 0.26 0.335 0.24 0.29 0.31 0.34 0.38 -
P/RPS 0.38 0.48 0.30 0.42 0.40 0.56 0.62 -27.86%
P/EPS 17.35 43.51 16.67 131.82 -4.99 -178.95 -30.89 -
EY 5.76 2.30 6.00 0.76 -20.05 -0.56 -3.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.17 0.20 0.22 0.23 0.26 0.00%

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