[MYCRON] QoQ TTM 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- -40.37%
YoY- 204.03%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 406,087 374,736 356,712 343,910 354,726 346,413 300,202 22.33%
PBT 16,697 14,876 10,850 9,131 15,485 24,008 24,651 -22.89%
Tax 13,561 -3,859 -3,005 -2,108 -3,707 -6,128 -6,438 -
NP 30,258 11,017 7,845 7,023 11,778 17,880 18,213 40.31%
-
NP to SH 30,258 11,017 7,845 7,023 11,778 17,880 18,213 40.31%
-
Tax Rate -81.22% 25.94% 27.70% 23.09% 23.94% 25.52% 26.12% -
Total Cost 375,829 363,719 348,867 336,887 342,948 328,533 281,989 21.12%
-
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 2,698 2,698 6,316 3,618 3,618 15.25%
Div Payout % 14.79% 24.49% 34.39% 38.42% 53.63% 20.24% 19.87% -
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 7.45% 2.94% 2.20% 2.04% 3.32% 5.16% 6.07% -
ROE 10.97% 4.31% 3.15% 2.81% 4.74% 7.01% 7.90% -
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 226.80 209.62 199.10 191.55 197.20 186.06 177.17 17.91%
EPS 16.90 6.16 4.38 3.91 6.55 9.60 10.75 35.24%
DPS 2.50 1.50 1.51 1.50 3.51 1.94 2.14 10.93%
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 124.16 114.58 109.07 105.15 108.46 105.92 91.79 22.33%
EPS 9.25 3.37 2.40 2.15 3.60 5.47 5.57 40.27%
DPS 1.37 0.82 0.82 0.82 1.93 1.11 1.11 15.07%
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 0.25 0.34 0.40 0.43 0.42 0.46 0.46 -33.42%
P/EPS 3.37 11.68 18.04 20.96 12.68 8.96 7.54 -41.57%
EY 29.65 8.56 5.54 4.77 7.89 11.17 13.27 70.99%
DY 4.39 2.08 1.91 1.83 4.23 2.26 2.64 40.40%
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 0.25 0.33 0.35 0.41 0.46 0.42 0.49 -36.17%
P/EPS 3.31 11.20 15.99 20.20 13.75 8.12 8.09 -44.91%
EY 30.18 8.93 6.26 4.95 7.28 12.31 12.35 81.52%
DY 4.46 2.17 2.15 1.90 3.90 2.49 2.45 49.14%
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