[MYCRON] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -5.55%
YoY- -44.06%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 703,670 715,884 770,158 757,818 696,384 551,972 485,886 6.36%
PBT 51,158 -4,050 -4,960 29,690 52,278 23,226 -14,558 -
Tax -13,550 -1,314 194 -7,750 -13,060 -6,892 1,700 -
NP 37,608 -5,364 -4,766 21,940 39,218 16,334 -12,858 -
-
NP to SH 37,608 -5,364 -4,766 21,940 39,218 16,334 -12,858 -
-
Tax Rate 26.49% - - 26.10% 24.98% 29.67% - -
Total Cost 666,062 721,248 774,924 735,878 657,166 535,638 498,744 4.93%
-
Net Worth 405,551 392,469 391,292 385,621 357,077 313,580 251,104 8.30%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 405,551 392,469 391,292 385,621 357,077 313,580 251,104 8.30%
NOSH 327,058 327,058 327,057 283,545 283,545 283,545 178,088 10.65%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 5.34% -0.75% -0.62% 2.90% 5.63% 2.96% -2.65% -
ROE 9.27% -1.37% -1.22% 5.69% 10.98% 5.21% -5.12% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 215.15 218.89 271.62 267.27 245.73 195.38 272.83 -3.87%
EPS 11.50 -1.64 -1.68 7.74 13.84 5.78 -7.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.20 1.38 1.36 1.26 1.11 1.41 -2.11%
Adjusted Per Share Value based on latest NOSH - 283,545
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 215.15 218.89 235.48 231.71 212.92 168.77 148.56 6.36%
EPS 11.50 -1.64 -1.46 6.71 11.99 4.99 -3.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.20 1.1964 1.1791 1.0918 0.9588 0.7678 8.30%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.67 0.43 0.26 0.535 1.01 0.265 0.32 -
P/RPS 0.31 0.20 0.10 0.20 0.41 0.14 0.12 17.12%
P/EPS 5.83 -26.22 -15.47 6.91 7.30 4.58 -4.43 -
EY 17.16 -3.81 -6.46 14.46 13.70 21.82 -22.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.36 0.19 0.39 0.80 0.24 0.23 15.27%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 28/02/20 27/02/19 28/02/18 23/02/17 24/02/16 27/02/15 -
Price 0.675 0.315 0.28 0.51 0.86 0.21 0.32 -
P/RPS 0.31 0.14 0.10 0.19 0.35 0.11 0.12 17.12%
P/EPS 5.87 -19.21 -16.66 6.59 6.21 3.63 -4.43 -
EY 17.04 -5.21 -6.00 15.17 16.09 27.53 -22.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.26 0.20 0.38 0.68 0.19 0.23 15.27%

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