[MYCRON] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -3.07%
YoY- 229.8%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 786,844 719,000 669,988 527,428 431,772 449,240 501,192 7.80%
PBT 9,560 32,432 54,332 17,048 -10,644 -2,548 480 64.60%
Tax -3,764 -9,204 -14,008 -5,724 1,920 3,328 1,120 -
NP 5,796 23,228 40,324 11,324 -8,724 780 1,600 23.91%
-
NP to SH 5,796 23,228 40,324 11,324 -8,724 780 1,600 23.91%
-
Tax Rate 39.37% 28.38% 25.78% 33.58% - - -233.33% -
Total Cost 781,048 695,772 629,664 516,104 440,496 448,460 499,592 7.72%
-
Net Worth 394,128 379,950 345,253 307,930 255,336 262,363 259,999 7.17%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 394,128 379,950 345,253 307,930 255,336 262,363 259,999 7.17%
NOSH 283,545 283,545 283,545 283,545 177,317 177,272 181,818 7.68%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.74% 3.23% 6.02% 2.15% -2.02% 0.17% 0.32% -
ROE 1.47% 6.11% 11.68% 3.68% -3.42% 0.30% 0.62% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 277.50 253.57 236.75 186.70 243.50 253.42 275.66 0.11%
EPS 2.04 8.20 14.24 4.00 -4.92 0.44 0.88 15.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.34 1.22 1.09 1.44 1.48 1.43 -0.47%
Adjusted Per Share Value based on latest NOSH - 283,545
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 240.58 219.84 204.85 161.26 132.02 137.36 153.24 7.80%
EPS 1.77 7.10 12.33 3.46 -2.67 0.24 0.49 23.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2051 1.1617 1.0556 0.9415 0.7807 0.8022 0.795 7.17%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.39 0.775 0.88 0.255 0.37 0.34 0.26 -
P/RPS 0.14 0.31 0.37 0.14 0.15 0.13 0.09 7.63%
P/EPS 19.08 9.46 6.18 6.36 -7.52 77.27 29.55 -7.02%
EY 5.24 10.57 16.19 15.72 -13.30 1.29 3.38 7.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.58 0.72 0.23 0.26 0.23 0.18 7.63%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 28/11/17 28/11/16 24/11/15 27/11/14 26/11/13 27/11/12 -
Price 0.31 0.655 1.10 0.28 0.35 0.395 0.29 -
P/RPS 0.11 0.26 0.46 0.15 0.14 0.16 0.11 0.00%
P/EPS 15.17 8.00 7.72 6.99 -7.11 89.77 32.95 -12.12%
EY 6.59 12.51 12.95 14.32 -14.06 1.11 3.03 13.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.49 0.90 0.26 0.24 0.27 0.20 1.60%

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