[MYCRON] QoQ Quarter Result on 31-Oct-2004 [#3]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
16-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 50.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 30/04/04 CAGR
Revenue 108,926 0 90,814 107,519 80,005 80,005 78,947 37.97%
PBT 8,958 0 7,187 11,687 8,119 8,119 8,675 3.26%
Tax -2,607 0 -1,765 -2,996 -2,341 -2,341 -5,846 -55.40%
NP 6,351 0 5,422 8,691 5,778 5,778 2,829 124.49%
-
NP to SH 6,351 0 5,422 8,691 5,778 5,778 6,232 1.90%
-
Tax Rate 29.10% - 24.56% 25.64% 28.83% 28.83% 67.39% -
Total Cost 102,575 0 85,392 98,828 74,227 74,227 76,118 34.75%
-
Net Worth 228,993 0 222,105 210,322 178,732 0 111,210 105.91%
Dividend
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 30/04/04 CAGR
Div 12,523 - 12,526 - - - - -
Div Payout % 197.18% - 231.02% - - - - -
Equity
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 30/04/04 CAGR
Net Worth 228,993 0 222,105 210,322 178,732 0 111,210 105.91%
NOSH 178,901 178,943 178,943 173,820 154,080 100,486 104,915 70.51%
Ratio Analysis
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 30/04/04 CAGR
NP Margin 5.83% 0.00% 5.97% 8.08% 7.22% 7.22% 3.58% -
ROE 2.77% 0.00% 2.44% 4.13% 3.23% 0.00% 5.60% -
Per Share
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 30/04/04 CAGR
RPS 60.89 0.00 50.75 61.86 51.92 79.62 75.25 -19.08%
EPS 3.55 0.00 3.03 5.00 3.75 5.75 5.94 -40.23%
DPS 7.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 0.00 1.2412 1.21 1.16 0.00 1.06 20.75%
Adjusted Per Share Value based on latest NOSH - 173,820
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 30/04/04 CAGR
RPS 33.08 0.00 27.58 32.65 24.30 24.30 23.98 37.94%
EPS 1.93 0.00 1.65 2.64 1.75 1.75 1.89 2.11%
DPS 3.80 0.00 3.80 0.00 0.00 0.00 0.00 -
NAPS 0.6954 0.00 0.6745 0.6387 0.5428 0.00 0.3377 105.92%
Price Multiplier on Financial Quarter End Date
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 30/04/04 CAGR
Date 29/04/05 31/03/05 31/01/05 29/10/04 30/07/04 30/07/04 30/04/04 -
Price 1.12 1.28 1.35 1.27 1.20 1.20 2.99 -
P/RPS 1.84 0.00 2.66 2.05 2.31 1.51 3.97 -53.65%
P/EPS 31.55 0.00 44.55 25.40 32.00 20.87 50.34 -37.32%
EY 3.17 0.00 2.24 3.94 3.13 4.79 1.99 59.29%
DY 6.25 0.00 5.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.00 1.09 1.05 1.03 0.00 2.82 -68.79%
Price Multiplier on Announcement Date
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/07/04 30/04/04 CAGR
Date 30/06/05 - 24/03/05 16/12/04 29/10/04 - 17/06/04 -
Price 1.17 0.00 1.32 1.38 1.27 0.00 2.35 -
P/RPS 1.92 0.00 2.60 2.23 2.45 0.00 3.12 -38.46%
P/EPS 32.96 0.00 43.56 27.60 33.87 0.00 39.56 -16.68%
EY 3.03 0.00 2.30 3.62 2.95 0.00 2.53 19.76%
DY 5.98 0.00 5.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.00 1.06 1.14 1.09 0.00 2.22 -59.00%

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