[MYCRON] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -38.22%
YoY- 103.22%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 651,112 480,272 587,520 624,016 735,852 786,844 719,000 -1.63%
PBT 8,236 11,340 41,200 21,436 4,108 9,560 32,432 -20.41%
Tax -3,344 -5,032 -9,620 -5,896 -2,376 -3,764 -9,204 -15.52%
NP 4,892 6,308 31,580 15,540 1,732 5,796 23,228 -22.85%
-
NP to SH 4,892 6,308 31,580 15,540 1,732 5,796 23,228 -22.85%
-
Tax Rate 40.60% 44.37% 23.35% 27.51% 57.84% 39.37% 28.38% -
Total Cost 646,220 473,964 555,940 608,476 734,120 781,048 695,772 -1.22%
-
Net Worth 493,857 497,128 454,610 389,199 395,740 394,128 379,950 4.46%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 493,857 497,128 454,610 389,199 395,740 394,128 379,950 4.46%
NOSH 327,058 327,058 327,058 327,058 327,058 283,545 283,545 2.40%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.75% 1.31% 5.38% 2.49% 0.24% 0.74% 3.23% -
ROE 0.99% 1.27% 6.95% 3.99% 0.44% 1.47% 6.11% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 199.08 146.85 179.64 190.80 224.99 277.50 253.57 -3.95%
EPS 1.48 1.92 9.64 4.76 0.52 2.04 8.20 -24.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.52 1.39 1.19 1.21 1.39 1.34 2.00%
Adjusted Per Share Value based on latest NOSH - 327,058
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 199.08 146.85 179.64 190.80 224.99 240.58 219.84 -1.63%
EPS 1.48 1.92 9.64 4.76 0.52 1.77 7.10 -22.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.52 1.39 1.19 1.21 1.2051 1.1617 4.46%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.355 0.425 0.48 0.265 0.26 0.39 0.775 -
P/RPS 0.18 0.29 0.27 0.14 0.12 0.14 0.31 -8.65%
P/EPS 23.73 22.04 4.97 5.58 49.10 19.08 9.46 16.55%
EY 4.21 4.54 20.12 17.93 2.04 5.24 10.57 -14.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.35 0.22 0.21 0.28 0.58 -13.67%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 24/11/22 25/11/21 27/11/20 27/11/19 27/11/18 28/11/17 -
Price 0.36 0.425 0.435 0.325 0.265 0.31 0.655 -
P/RPS 0.18 0.29 0.24 0.17 0.12 0.11 0.26 -5.94%
P/EPS 24.07 22.04 4.51 6.84 50.04 15.17 8.00 20.14%
EY 4.15 4.54 22.20 14.62 2.00 6.59 12.51 -16.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.31 0.27 0.22 0.22 0.49 -11.21%

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