[MYCRON] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -92.67%
YoY- -51.25%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 98,743 112,858 124,045 112,310 122,614 124,099 141,319 -21.31%
PBT -14,621 -2,787 3,899 -637 4,873 2,106 3,949 -
Tax 4,255 399 -568 832 -2,212 -738 -1,380 -
NP -10,366 -2,388 3,331 195 2,661 1,368 2,569 -
-
NP to SH -10,366 -2,388 3,331 195 2,661 1,368 2,569 -
-
Tax Rate - - 14.57% - 45.39% 35.04% 34.95% -
Total Cost 109,109 115,246 120,714 112,115 119,953 122,731 138,750 -14.84%
-
Net Worth 258,259 265,531 267,192 262,363 177,606 257,610 256,899 0.35%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 258,259 265,531 267,192 262,363 177,606 257,610 256,899 0.35%
NOSH 178,109 178,208 178,128 177,272 177,606 177,662 178,402 -0.10%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -10.50% -2.12% 2.69% 0.17% 2.17% 1.10% 1.82% -
ROE -4.01% -0.90% 1.25% 0.07% 1.50% 0.53% 1.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 55.44 63.33 69.64 63.35 69.04 69.85 79.21 -21.22%
EPS -5.82 -1.34 1.87 0.11 1.50 0.77 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.49 1.50 1.48 1.00 1.45 1.44 0.46%
Adjusted Per Share Value based on latest NOSH - 177,272
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 29.99 34.27 37.67 34.11 37.24 37.69 42.92 -21.30%
EPS -3.15 -0.73 1.01 0.06 0.81 0.42 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7843 0.8064 0.8115 0.7968 0.5394 0.7824 0.7802 0.35%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.38 0.37 0.36 0.34 0.275 0.27 0.26 -
P/RPS 0.69 0.58 0.52 0.54 0.40 0.39 0.33 63.73%
P/EPS -6.53 -27.61 19.25 309.09 18.35 35.06 18.06 -
EY -15.32 -3.62 5.19 0.32 5.45 2.85 5.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.24 0.23 0.28 0.19 0.18 27.86%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 28/05/14 25/02/14 26/11/13 28/08/13 30/05/13 26/02/13 -
Price 0.39 0.38 0.35 0.395 0.26 0.335 0.24 -
P/RPS 0.70 0.60 0.50 0.62 0.38 0.48 0.30 76.19%
P/EPS -6.70 -28.36 18.72 359.09 17.35 43.51 16.67 -
EY -14.92 -3.53 5.34 0.28 5.76 2.30 6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.23 0.27 0.26 0.23 0.17 36.24%

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