[MYCRON] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -66.34%
YoY- -68.5%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 408,012 400,896 414,377 444,439 470,931 486,806 465,805 -8.43%
PBT -10,156 -6,118 336 9,593 26,254 41,292 32,263 -
Tax 2,237 843 159 -2,467 -5,083 -8,410 -6,500 -
NP -7,919 -5,275 495 7,126 21,171 32,882 25,763 -
-
NP to SH -7,919 -5,275 495 7,126 21,171 32,882 25,763 -
-
Tax Rate - - -47.32% 25.72% 19.36% 20.37% 20.15% -
Total Cost 415,931 406,171 413,882 437,313 449,760 453,924 440,042 -3.67%
-
Net Worth 260,895 263,614 264,897 258,369 254,399 261,770 257,760 0.80%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 6,221 6,221 6,221 6,221 -
Div Payout % - - - 87.31% 29.39% 18.92% 24.15% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 260,895 263,614 264,897 258,369 254,399 261,770 257,760 0.80%
NOSH 177,479 178,117 177,783 179,423 176,666 178,075 177,765 -0.10%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -1.94% -1.32% 0.12% 1.60% 4.50% 6.75% 5.53% -
ROE -3.04% -2.00% 0.19% 2.76% 8.32% 12.56% 9.99% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 229.89 225.07 233.08 247.70 266.56 273.37 262.03 -8.33%
EPS -4.46 -2.96 0.28 3.97 11.98 18.47 14.49 -
DPS 0.00 0.00 0.00 3.50 3.50 3.50 3.50 -
NAPS 1.47 1.48 1.49 1.44 1.44 1.47 1.45 0.91%
Adjusted Per Share Value based on latest NOSH - 179,423
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 123.91 121.75 125.85 134.97 143.02 147.84 141.46 -8.42%
EPS -2.40 -1.60 0.15 2.16 6.43 9.99 7.82 -
DPS 0.00 0.00 0.00 1.89 1.89 1.89 1.89 -
NAPS 0.7923 0.8006 0.8045 0.7847 0.7726 0.795 0.7828 0.80%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.38 0.37 0.58 0.62 0.62 0.53 0.50 -
P/RPS 0.17 0.16 0.25 0.25 0.23 0.19 0.19 -7.12%
P/EPS -8.52 -12.49 208.31 15.61 5.17 2.87 3.45 -
EY -11.74 -8.00 0.48 6.41 19.33 34.84 28.99 -
DY 0.00 0.00 0.00 5.65 5.65 6.60 7.00 -
P/NAPS 0.26 0.25 0.39 0.43 0.43 0.36 0.34 -16.33%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 29/08/11 26/05/11 23/02/11 29/11/10 26/08/10 -
Price 0.38 0.39 0.43 0.64 0.64 0.71 0.55 -
P/RPS 0.17 0.17 0.18 0.26 0.24 0.26 0.21 -13.10%
P/EPS -8.52 -13.17 154.44 16.11 5.34 3.85 3.80 -
EY -11.74 -7.59 0.65 6.21 18.72 26.01 26.35 -
DY 0.00 0.00 0.00 5.47 5.47 4.93 6.36 -
P/NAPS 0.26 0.26 0.29 0.44 0.44 0.48 0.38 -22.29%

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