[MYCRON] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 804.1%
YoY- 18.76%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 696,384 551,972 485,886 472,710 533,234 402,736 415,466 8.98%
PBT 52,278 23,226 -14,558 6,524 8,138 -9,468 11,516 28.64%
Tax -13,060 -6,892 1,700 528 -2,200 2,074 -2,082 35.76%
NP 39,218 16,334 -12,858 7,052 5,938 -7,394 9,434 26.77%
-
NP to SH 39,218 16,334 -12,858 7,052 5,938 -7,394 9,434 26.77%
-
Tax Rate 24.98% 29.67% - -8.09% 27.03% - 18.08% -
Total Cost 657,166 535,638 498,744 465,658 527,296 410,130 406,032 8.34%
-
Net Worth 357,077 313,580 251,104 267,121 256,009 261,278 256,222 5.68%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 357,077 313,580 251,104 267,121 256,009 261,278 256,222 5.68%
NOSH 283,545 283,545 178,088 178,080 177,784 177,740 177,932 8.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.63% 2.96% -2.65% 1.49% 1.11% -1.84% 2.27% -
ROE 10.98% 5.21% -5.12% 2.64% 2.32% -2.83% 3.68% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 245.73 195.38 272.83 265.45 299.93 226.59 233.50 0.85%
EPS 13.84 5.78 -7.22 3.96 3.34 -4.16 5.32 17.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.11 1.41 1.50 1.44 1.47 1.44 -2.19%
Adjusted Per Share Value based on latest NOSH - 178,128
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 211.49 167.63 147.56 143.56 161.94 122.31 126.18 8.98%
EPS 11.91 4.96 -3.90 2.14 1.80 -2.25 2.87 26.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0844 0.9523 0.7626 0.8112 0.7775 0.7935 0.7781 5.68%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.01 0.265 0.32 0.36 0.26 0.38 0.62 -
P/RPS 0.41 0.14 0.12 0.14 0.09 0.17 0.27 7.20%
P/EPS 7.30 4.58 -4.43 9.09 7.78 -9.13 11.69 -7.54%
EY 13.70 21.82 -22.56 11.00 12.85 -10.95 8.55 8.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.24 0.23 0.24 0.18 0.26 0.43 10.89%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 24/02/16 27/02/15 25/02/14 26/02/13 27/02/12 23/02/11 -
Price 0.86 0.21 0.32 0.35 0.24 0.38 0.64 -
P/RPS 0.35 0.11 0.12 0.13 0.08 0.17 0.27 4.41%
P/EPS 6.21 3.63 -4.43 8.84 7.19 -9.13 12.07 -10.47%
EY 16.09 27.53 -22.56 11.31 13.92 -10.95 8.28 11.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.19 0.23 0.23 0.17 0.26 0.44 7.51%

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