[MYCRON] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -35.62%
YoY- 258.18%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 400,896 414,377 444,439 470,931 486,806 465,805 412,633 -1.90%
PBT -6,118 336 9,593 26,254 41,292 32,263 24,751 -
Tax 843 159 -2,467 -5,083 -8,410 -6,500 -2,131 -
NP -5,275 495 7,126 21,171 32,882 25,763 22,620 -
-
NP to SH -5,275 495 7,126 21,171 32,882 25,763 22,620 -
-
Tax Rate - -47.32% 25.72% 19.36% 20.37% 20.15% 8.61% -
Total Cost 406,171 413,882 437,313 449,760 453,924 440,042 390,013 2.74%
-
Net Worth 263,614 264,897 258,369 254,399 261,770 257,760 255,800 2.02%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 6,221 6,221 6,221 6,221 - -
Div Payout % - - 87.31% 29.39% 18.92% 24.15% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 263,614 264,897 258,369 254,399 261,770 257,760 255,800 2.02%
NOSH 178,117 177,783 179,423 176,666 178,075 177,765 178,881 -0.28%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.32% 0.12% 1.60% 4.50% 6.75% 5.53% 5.48% -
ROE -2.00% 0.19% 2.76% 8.32% 12.56% 9.99% 8.84% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 225.07 233.08 247.70 266.56 273.37 262.03 230.67 -1.62%
EPS -2.96 0.28 3.97 11.98 18.47 14.49 12.65 -
DPS 0.00 0.00 3.50 3.50 3.50 3.50 0.00 -
NAPS 1.48 1.49 1.44 1.44 1.47 1.45 1.43 2.31%
Adjusted Per Share Value based on latest NOSH - 176,666
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 121.75 125.85 134.97 143.02 147.84 141.46 125.32 -1.90%
EPS -1.60 0.15 2.16 6.43 9.99 7.82 6.87 -
DPS 0.00 0.00 1.89 1.89 1.89 1.89 0.00 -
NAPS 0.8006 0.8045 0.7847 0.7726 0.795 0.7828 0.7769 2.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.37 0.58 0.62 0.62 0.53 0.50 0.53 -
P/RPS 0.16 0.25 0.25 0.23 0.19 0.19 0.23 -21.47%
P/EPS -12.49 208.31 15.61 5.17 2.87 3.45 4.19 -
EY -8.00 0.48 6.41 19.33 34.84 28.99 23.86 -
DY 0.00 0.00 5.65 5.65 6.60 7.00 0.00 -
P/NAPS 0.25 0.39 0.43 0.43 0.36 0.34 0.37 -22.98%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 29/08/11 26/05/11 23/02/11 29/11/10 26/08/10 31/05/10 -
Price 0.39 0.43 0.64 0.64 0.71 0.55 0.60 -
P/RPS 0.17 0.18 0.26 0.24 0.26 0.21 0.26 -24.64%
P/EPS -13.17 154.44 16.11 5.34 3.85 3.80 4.74 -
EY -7.59 0.65 6.21 18.72 26.01 26.35 21.08 -
DY 0.00 0.00 5.47 5.47 4.93 6.36 0.00 -
P/NAPS 0.26 0.29 0.44 0.44 0.48 0.38 0.42 -27.34%

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