[MYCRON] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -49.72%
YoY- 156.52%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 454,544 443,589 447,956 471,827 483,068 500,342 513,330 -7.76%
PBT -24,687 -16,170 -14,146 5,348 10,241 10,291 11,048 -
Tax 5,504 4,566 4,918 -1,549 -2,686 -3,498 -4,050 -
NP -19,183 -11,604 -9,228 3,799 7,555 6,793 6,998 -
-
NP to SH -16,065 -8,486 -6,110 3,799 7,555 6,793 6,998 -
-
Tax Rate - - - 28.96% 26.23% 33.99% 36.66% -
Total Cost 473,727 455,193 457,184 468,028 475,513 493,549 506,332 -4.32%
-
Net Worth 250,614 255,336 258,259 265,531 267,192 262,363 177,606 25.72%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 250,614 255,336 258,259 265,531 267,192 262,363 177,606 25.72%
NOSH 177,740 177,317 178,109 178,208 178,128 177,272 177,606 0.05%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -4.22% -2.62% -2.06% 0.81% 1.56% 1.36% 1.36% -
ROE -6.41% -3.32% -2.37% 1.43% 2.83% 2.59% 3.94% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 255.73 250.17 251.51 264.76 271.19 282.24 289.03 -7.81%
EPS -9.04 -4.79 -3.43 2.13 4.24 3.83 3.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.44 1.45 1.49 1.50 1.48 1.00 25.66%
Adjusted Per Share Value based on latest NOSH - 178,208
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 138.98 135.63 136.97 144.26 147.70 152.98 156.95 -7.76%
EPS -4.91 -2.59 -1.87 1.16 2.31 2.08 2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7663 0.7807 0.7896 0.8119 0.817 0.8022 0.543 25.73%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.32 0.37 0.38 0.37 0.36 0.34 0.275 -
P/RPS 0.13 0.15 0.15 0.14 0.13 0.12 0.10 19.05%
P/EPS -3.54 -7.73 -11.08 17.36 8.49 8.87 6.98 -
EY -28.25 -12.93 -9.03 5.76 11.78 11.27 14.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.26 0.25 0.24 0.23 0.28 -12.25%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 29/08/14 28/05/14 25/02/14 26/11/13 28/08/13 -
Price 0.32 0.35 0.39 0.38 0.35 0.395 0.26 -
P/RPS 0.13 0.14 0.16 0.14 0.13 0.14 0.09 27.69%
P/EPS -3.54 -7.31 -11.37 17.83 8.25 10.31 6.60 -
EY -28.25 -13.67 -8.80 5.61 12.12 9.70 15.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.27 0.26 0.23 0.27 0.26 -7.82%

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