[MYCRON] YoY Annualized Quarter Result on 30-Jul-2005 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Jul-2005 [#2]
Profit Trend
QoQ--%
YoY- -6.8%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 30/06/05 30/07/05 31/07/04 30/07/04 31/07/03 CAGR
Revenue 600,404 0 0 404,894 317,904 317,904 0 -
PBT 49,304 0 0 31,500 33,588 33,588 0 -
Tax -12,876 0 0 -9,114 -16,374 -9,568 0 -
NP 36,428 0 0 22,386 17,214 24,020 0 -
-
NP to SH 36,428 0 0 22,386 24,020 24,020 0 -
-
Tax Rate 26.12% - - 28.93% 48.75% 28.49% - -
Total Cost 563,976 0 0 382,508 300,690 293,884 0 -
-
Net Worth 242,853 0 0 220,278 162,752 0 0 -
Dividend
31/12/06 31/12/05 30/06/05 30/07/05 31/07/04 30/07/04 31/07/03 CAGR
Div 7,142 - - - - - - -
Div Payout % 19.61% - - - - - - -
Equity
31/12/06 31/12/05 30/06/05 30/07/05 31/07/04 30/07/04 31/07/03 CAGR
Net Worth 242,853 0 0 220,278 162,752 0 0 -
NOSH 178,568 178,964 178,901 179,088 140,303 140,303 0 -
Ratio Analysis
31/12/06 31/12/05 30/06/05 30/07/05 31/07/04 30/07/04 31/07/03 CAGR
NP Margin 6.07% 0.00% 0.00% 5.53% 5.41% 7.56% 0.00% -
ROE 15.00% 0.00% 0.00% 10.16% 14.76% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 30/06/05 30/07/05 31/07/04 30/07/04 31/07/03 CAGR
RPS 336.23 0.00 0.00 226.09 226.58 226.58 0.00 -
EPS 20.40 0.00 0.00 12.50 17.12 17.12 0.00 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 0.00 0.00 1.23 1.16 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 178,708
31/12/06 31/12/05 30/06/05 30/07/05 31/07/04 30/07/04 31/07/03 CAGR
RPS 182.34 0.00 0.00 122.97 96.55 96.55 0.00 -
EPS 11.06 0.00 0.00 6.80 7.29 7.29 0.00 -
DPS 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7375 0.00 0.00 0.669 0.4943 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 30/06/05 30/07/05 31/07/04 30/07/04 31/07/03 CAGR
Date 29/12/06 30/12/05 30/06/05 29/07/05 30/07/04 30/07/04 31/07/03 -
Price 0.81 0.70 1.17 1.07 1.20 1.20 2.00 -
P/RPS 0.24 0.00 0.00 0.47 0.53 0.53 0.00 -
P/EPS 3.97 0.00 0.00 8.56 7.01 7.01 0.00 -
EY 25.19 0.00 0.00 11.68 14.27 14.27 0.00 -
DY 4.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.00 0.00 0.87 1.03 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 30/06/05 30/07/05 31/07/04 30/07/04 31/07/03 CAGR
Date 27/02/07 - - 29/09/05 29/10/04 - - -
Price 0.87 0.00 0.00 0.94 1.27 0.00 0.00 -
P/RPS 0.26 0.00 0.00 0.42 0.56 0.00 0.00 -
P/EPS 4.26 0.00 0.00 7.52 7.42 0.00 0.00 -
EY 23.45 0.00 0.00 13.30 13.48 0.00 0.00 -
DY 4.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.00 0.00 0.76 1.09 0.00 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