[MYCRON] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 7.61%
YoY- -202.67%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 508,538 476,087 443,289 411,722 408,012 400,896 414,377 14.55%
PBT -7,928 -15,452 -16,731 -10,015 -10,156 -6,118 336 -
Tax -491 2,281 1,646 2,699 2,237 843 159 -
NP -8,419 -13,171 -15,085 -7,316 -7,919 -5,275 495 -
-
NP to SH -8,419 -13,171 -15,085 -7,316 -7,919 -5,275 495 -
-
Tax Rate - - - - - - -47.32% -
Total Cost 516,957 489,258 458,374 419,038 415,931 406,171 413,882 15.90%
-
Net Worth 256,899 259,999 252,660 253,578 260,895 263,614 264,897 -2.01%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 256,899 259,999 252,660 253,578 260,895 263,614 264,897 -2.01%
NOSH 178,402 181,818 177,929 173,684 177,479 178,117 177,783 0.23%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.66% -2.77% -3.40% -1.78% -1.94% -1.32% 0.12% -
ROE -3.28% -5.07% -5.97% -2.89% -3.04% -2.00% 0.19% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 285.05 261.85 249.14 237.05 229.89 225.07 233.08 14.29%
EPS -4.72 -7.24 -8.48 -4.21 -4.46 -2.96 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.43 1.42 1.46 1.47 1.48 1.49 -2.23%
Adjusted Per Share Value based on latest NOSH - 173,684
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 154.44 144.59 134.63 125.04 123.91 121.75 125.85 14.55%
EPS -2.56 -4.00 -4.58 -2.22 -2.40 -1.60 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7802 0.7896 0.7673 0.7701 0.7923 0.8006 0.8045 -2.01%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.26 0.26 0.31 0.36 0.38 0.37 0.58 -
P/RPS 0.09 0.10 0.12 0.15 0.17 0.16 0.25 -49.23%
P/EPS -5.51 -3.59 -3.66 -8.55 -8.52 -12.49 208.31 -
EY -18.15 -27.86 -27.35 -11.70 -11.74 -8.00 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.22 0.25 0.26 0.25 0.39 -40.13%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 29/08/12 28/05/12 27/02/12 24/11/11 29/08/11 -
Price 0.24 0.29 0.31 0.34 0.38 0.39 0.43 -
P/RPS 0.08 0.11 0.12 0.14 0.17 0.17 0.18 -41.61%
P/EPS -5.09 -4.00 -3.66 -8.07 -8.52 -13.17 154.44 -
EY -19.66 -24.98 -27.35 -12.39 -11.74 -7.59 0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.22 0.23 0.26 0.26 0.29 -29.84%

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