[MYCRON] QoQ TTM Result on 31-Dec-2014 [#2]

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -89.31%
YoY- -312.64%
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 542,257 518,343 458,250 454,544 443,589 447,956 471,827 9.70%
PBT 17,433 10,510 -24,764 -24,687 -16,170 -14,146 5,348 119.68%
Tax -738 1,173 6,249 5,504 4,566 4,918 -1,549 -38.97%
NP 16,695 11,683 -18,515 -19,183 -11,604 -9,228 3,799 168.05%
-
NP to SH 16,695 11,683 -15,397 -16,065 -8,486 -6,110 3,799 168.05%
-
Tax Rate 4.23% -11.16% - - - - 28.96% -
Total Cost 525,562 506,660 476,765 473,727 455,193 457,184 468,028 8.02%
-
Net Worth 307,930 305,105 248,247 250,614 255,336 258,259 265,531 10.37%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 307,930 305,105 248,247 250,614 255,336 258,259 265,531 10.37%
NOSH 283,545 283,545 177,319 177,740 177,317 178,109 178,208 36.25%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.08% 2.25% -4.04% -4.22% -2.62% -2.06% 0.81% -
ROE 5.42% 3.83% -6.20% -6.41% -3.32% -2.37% 1.43% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 191.95 183.48 258.43 255.73 250.17 251.51 264.76 -19.28%
EPS 5.91 4.14 -8.68 -9.04 -4.79 -3.43 2.13 97.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.40 1.41 1.44 1.45 1.49 -18.79%
Adjusted Per Share Value based on latest NOSH - 177,740
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 165.80 158.49 140.11 138.98 135.63 136.97 144.26 9.71%
EPS 5.10 3.57 -4.71 -4.91 -2.59 -1.87 1.16 168.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9415 0.9329 0.759 0.7663 0.7807 0.7896 0.8119 10.36%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.255 0.285 0.29 0.32 0.37 0.38 0.37 -
P/RPS 0.13 0.16 0.11 0.13 0.15 0.15 0.14 -4.81%
P/EPS 4.31 6.89 -3.34 -3.54 -7.73 -11.08 17.36 -60.46%
EY 23.18 14.51 -29.94 -28.25 -12.93 -9.03 5.76 152.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.21 0.23 0.26 0.26 0.25 -5.40%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 26/05/15 27/02/15 27/11/14 29/08/14 28/05/14 -
Price 0.28 0.26 0.33 0.32 0.35 0.39 0.38 -
P/RPS 0.15 0.14 0.13 0.13 0.14 0.16 0.14 4.70%
P/EPS 4.74 6.29 -3.80 -3.54 -7.31 -11.37 17.83 -58.62%
EY 21.11 15.91 -26.31 -28.25 -13.67 -8.80 5.61 141.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.24 0.23 0.24 0.27 0.26 0.00%

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