[MYCRON] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 11.22%
YoY- 189.74%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 443,589 447,956 471,827 483,068 500,342 513,330 527,120 -10.85%
PBT -16,170 -14,146 5,348 10,241 10,291 11,048 -4,296 141.77%
Tax 4,566 4,918 -1,549 -2,686 -3,498 -4,050 -2,425 -
NP -11,604 -9,228 3,799 7,555 6,793 6,998 -6,721 43.87%
-
NP to SH -8,486 -6,110 3,799 7,555 6,793 6,998 -6,721 16.80%
-
Tax Rate - - 28.96% 26.23% 33.99% 36.66% - -
Total Cost 455,193 457,184 468,028 475,513 493,549 506,332 533,841 -10.07%
-
Net Worth 255,336 258,259 265,531 267,192 262,363 177,606 257,610 -0.58%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 255,336 258,259 265,531 267,192 262,363 177,606 257,610 -0.58%
NOSH 177,317 178,109 178,208 178,128 177,272 177,606 177,662 -0.12%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -2.62% -2.06% 0.81% 1.56% 1.36% 1.36% -1.28% -
ROE -3.32% -2.37% 1.43% 2.83% 2.59% 3.94% -2.61% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 250.17 251.51 264.76 271.19 282.24 289.03 296.70 -10.74%
EPS -4.79 -3.43 2.13 4.24 3.83 3.94 -3.78 17.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.45 1.49 1.50 1.48 1.00 1.45 -0.45%
Adjusted Per Share Value based on latest NOSH - 178,128
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 134.72 136.04 143.29 146.71 151.95 155.90 160.08 -10.85%
EPS -2.58 -1.86 1.15 2.29 2.06 2.13 -2.04 16.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7755 0.7843 0.8064 0.8115 0.7968 0.5394 0.7824 -0.58%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.37 0.38 0.37 0.36 0.34 0.275 0.27 -
P/RPS 0.15 0.15 0.14 0.13 0.12 0.10 0.09 40.52%
P/EPS -7.73 -11.08 17.36 8.49 8.87 6.98 -7.14 5.43%
EY -12.93 -9.03 5.76 11.78 11.27 14.33 -14.01 -5.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.25 0.24 0.23 0.28 0.19 23.23%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 29/08/14 28/05/14 25/02/14 26/11/13 28/08/13 30/05/13 -
Price 0.35 0.39 0.38 0.35 0.395 0.26 0.335 -
P/RPS 0.14 0.16 0.14 0.13 0.14 0.09 0.11 17.42%
P/EPS -7.31 -11.37 17.83 8.25 10.31 6.60 -8.86 -12.02%
EY -13.67 -8.80 5.61 12.12 9.70 15.15 -11.29 13.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.26 0.23 0.27 0.26 0.23 2.87%

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