[MYCRON] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 271.13%
YoY- 180.31%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 551,972 485,886 472,710 533,234 402,736 415,466 405,214 5.28%
PBT 23,226 -14,558 6,524 8,138 -9,468 11,516 23,534 -0.21%
Tax -6,892 1,700 528 -2,200 2,074 -2,082 -4,916 5.78%
NP 16,334 -12,858 7,052 5,938 -7,394 9,434 18,618 -2.15%
-
NP to SH 16,334 -12,858 7,052 5,938 -7,394 9,434 18,618 -2.15%
-
Tax Rate 29.67% - -8.09% 27.03% - 18.08% 20.89% -
Total Cost 535,638 498,744 465,658 527,296 410,130 406,032 386,596 5.58%
-
Net Worth 313,580 251,104 267,121 256,009 261,278 256,222 243,466 4.30%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 313,580 251,104 267,121 256,009 261,278 256,222 243,466 4.30%
NOSH 283,545 178,088 178,080 177,784 177,740 177,932 179,019 7.96%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.96% -2.65% 1.49% 1.11% -1.84% 2.27% 4.59% -
ROE 5.21% -5.12% 2.64% 2.32% -2.83% 3.68% 7.65% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 195.38 272.83 265.45 299.93 226.59 233.50 226.35 -2.42%
EPS 5.78 -7.22 3.96 3.34 -4.16 5.32 10.40 -9.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.41 1.50 1.44 1.47 1.44 1.36 -3.32%
Adjusted Per Share Value based on latest NOSH - 178,402
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 167.63 147.56 143.56 161.94 122.31 126.18 123.06 5.28%
EPS 4.96 -3.90 2.14 1.80 -2.25 2.87 5.65 -2.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9523 0.7626 0.8112 0.7775 0.7935 0.7781 0.7394 4.30%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.265 0.32 0.36 0.26 0.38 0.62 0.55 -
P/RPS 0.14 0.12 0.14 0.09 0.17 0.27 0.24 -8.58%
P/EPS 4.58 -4.43 9.09 7.78 -9.13 11.69 5.29 -2.37%
EY 21.82 -22.56 11.00 12.85 -10.95 8.55 18.91 2.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.24 0.18 0.26 0.43 0.40 -8.15%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 25/02/14 26/02/13 27/02/12 23/02/11 23/02/10 -
Price 0.21 0.32 0.35 0.24 0.38 0.64 0.54 -
P/RPS 0.11 0.12 0.13 0.08 0.17 0.27 0.24 -12.18%
P/EPS 3.63 -4.43 8.84 7.19 -9.13 12.07 5.19 -5.78%
EY 27.53 -22.56 11.31 13.92 -10.95 8.28 19.26 6.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.23 0.17 0.26 0.44 0.40 -11.66%

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