[MYCRON] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 30/07/05 31/07/04 30/07/04 CAGR
Revenue 469,662 349,158 600,404 0 404,894 317,904 317,904 9.22%
PBT -38,842 12,128 49,304 0 31,500 33,588 33,588 -
Tax 7,518 -3,556 -12,876 0 -9,114 -16,374 -9,568 -
NP -31,324 8,572 36,428 0 22,386 17,214 24,020 -
-
NP to SH -31,324 8,572 36,428 0 22,386 24,020 24,020 -
-
Tax Rate - 29.32% 26.12% - 28.93% 48.75% 28.49% -
Total Cost 500,986 340,586 563,976 0 382,508 300,690 293,884 12.81%
-
Net Worth 257,751 249,269 242,853 0 220,278 162,752 0 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 30/07/05 31/07/04 30/07/04 CAGR
Div - - 7,142 - - - - -
Div Payout % - - 19.61% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 30/07/05 31/07/04 30/07/04 CAGR
Net Worth 257,751 249,269 242,853 0 220,278 162,752 0 -
NOSH 178,994 179,330 178,568 178,964 179,088 140,303 140,303 5.65%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 30/07/05 31/07/04 30/07/04 CAGR
NP Margin -6.67% 2.46% 6.07% 0.00% 5.53% 5.41% 7.56% -
ROE -12.15% 3.44% 15.00% 0.00% 10.16% 14.76% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 30/07/05 31/07/04 30/07/04 CAGR
RPS 262.39 194.70 336.23 0.00 226.09 226.58 226.58 3.37%
EPS -17.50 4.78 20.40 0.00 12.50 17.12 17.12 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.39 1.36 0.00 1.23 1.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 178,708
31/12/08 31/12/07 31/12/06 31/12/05 30/07/05 31/07/04 30/07/04 CAGR
RPS 142.64 106.04 182.34 0.00 122.97 96.55 96.55 9.22%
EPS -9.51 2.60 11.06 0.00 6.80 7.29 7.29 -
DPS 0.00 0.00 2.17 0.00 0.00 0.00 0.00 -
NAPS 0.7828 0.757 0.7375 0.00 0.669 0.4943 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 30/07/05 31/07/04 30/07/04 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 29/07/05 30/07/04 30/07/04 -
Price 0.34 0.79 0.81 0.70 1.07 1.20 1.20 -
P/RPS 0.13 0.41 0.24 0.00 0.47 0.53 0.53 -27.21%
P/EPS -1.94 16.53 3.97 0.00 8.56 7.01 7.01 -
EY -51.47 6.05 25.19 0.00 11.68 14.27 14.27 -
DY 0.00 0.00 4.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.57 0.60 0.00 0.87 1.03 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 30/07/05 31/07/04 30/07/04 CAGR
Date 23/02/09 29/02/08 27/02/07 - 29/09/05 29/10/04 - -
Price 0.36 0.70 0.87 0.00 0.94 1.27 0.00 -
P/RPS 0.14 0.36 0.26 0.00 0.42 0.56 0.00 -
P/EPS -2.06 14.64 4.26 0.00 7.52 7.42 0.00 -
EY -48.61 6.83 23.45 0.00 13.30 13.48 0.00 -
DY 0.00 0.00 4.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.50 0.64 0.00 0.76 1.09 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