[MYCRON] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 425.15%
YoY- 159.44%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 266,617 201,368 207,733 202,607 234,831 174,579 300,202 -1.95%
PBT 4,069 -4,734 5,758 11,767 -19,421 6,064 24,652 -25.91%
Tax -1,100 1,037 -1,041 -2,458 3,759 -1,778 -6,438 -25.48%
NP 2,969 -3,697 4,717 9,309 -15,662 4,286 18,214 -26.07%
-
NP to SH 2,969 -3,697 4,717 9,309 -15,662 4,286 18,214 -26.07%
-
Tax Rate 27.03% - 18.08% 20.89% - 29.32% 26.12% -
Total Cost 263,648 205,065 203,016 193,298 250,493 170,293 281,988 -1.11%
-
Net Worth 256,009 261,278 256,222 243,466 257,751 249,269 242,853 0.88%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 3,571 -
Div Payout % - - - - - - 19.61% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 256,009 261,278 256,222 243,466 257,751 249,269 242,853 0.88%
NOSH 177,784 177,740 177,932 179,019 178,994 179,330 178,568 -0.07%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.11% -1.84% 2.27% 4.59% -6.67% 2.46% 6.07% -
ROE 1.16% -1.41% 1.84% 3.82% -6.08% 1.72% 7.50% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 149.97 113.29 116.75 113.18 131.19 97.35 168.12 -1.88%
EPS 1.67 -2.08 2.66 5.20 -8.75 2.39 10.20 -26.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.44 1.47 1.44 1.36 1.44 1.39 1.36 0.95%
Adjusted Per Share Value based on latest NOSH - 178,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 80.97 61.15 63.09 61.53 71.32 53.02 91.17 -1.95%
EPS 0.90 -1.12 1.43 2.83 -4.76 1.30 5.53 -26.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
NAPS 0.7775 0.7935 0.7781 0.7394 0.7828 0.757 0.7375 0.88%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.26 0.38 0.62 0.55 0.34 0.79 0.81 -
P/RPS 0.17 0.34 0.53 0.49 0.26 0.81 0.48 -15.87%
P/EPS 15.57 -18.27 23.39 10.58 -3.89 33.05 7.94 11.86%
EY 6.42 -5.47 4.28 9.45 -25.74 3.03 12.59 -10.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.47 -
P/NAPS 0.18 0.26 0.43 0.40 0.24 0.57 0.60 -18.16%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 23/02/11 23/02/10 23/02/09 29/02/08 27/02/07 -
Price 0.24 0.38 0.64 0.54 0.36 0.70 0.87 -
P/RPS 0.16 0.34 0.55 0.48 0.27 0.72 0.52 -17.82%
P/EPS 14.37 -18.27 24.14 10.38 -4.11 29.29 8.53 9.07%
EY 6.96 -5.47 4.14 9.63 -24.31 3.41 11.72 -8.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.30 -
P/NAPS 0.17 0.26 0.44 0.40 0.25 0.50 0.64 -19.80%

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