[MYCRON] YoY Quarter Result on 30-Jun-2005 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 30/06/05 30/07/05 31/07/04 30/07/04 CAGR
Revenue 98,831 94,754 81,952 0 93,521 80,005 80,005 4.89%
PBT -22,951 3,295 1,576 0 6,793 8,119 8,119 -
Tax 4,125 -948 -51 0 -1,950 -2,341 -2,341 -
NP -18,826 2,347 1,525 0 4,843 5,778 5,778 -
-
NP to SH -18,826 2,347 1,525 0 4,843 5,778 5,778 -
-
Tax Rate - 28.77% 3.24% - 28.71% 28.83% 28.83% -
Total Cost 117,657 92,407 80,427 0 88,678 74,227 74,227 10.97%
-
Net Worth 257,694 249,032 230,444 0 219,811 178,732 0 -
Dividend
31/12/08 31/12/07 31/12/06 30/06/05 30/07/05 31/07/04 30/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 30/06/05 30/07/05 31/07/04 30/07/04 CAGR
Net Worth 257,694 249,032 230,444 0 219,811 178,732 0 -
NOSH 178,954 179,160 169,444 178,901 178,708 154,080 100,486 13.93%
Ratio Analysis
31/12/08 31/12/07 31/12/06 30/06/05 30/07/05 31/07/04 30/07/04 CAGR
NP Margin -19.05% 2.48% 1.86% 0.00% 5.18% 7.22% 7.22% -
ROE -7.31% 0.94% 0.66% 0.00% 2.20% 3.23% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 30/06/05 30/07/05 31/07/04 30/07/04 CAGR
RPS 55.23 52.89 48.37 0.00 52.33 51.92 79.62 -7.93%
EPS -10.52 1.31 0.90 0.00 2.71 3.75 5.75 -
DPS 0.00 0.00 0.00 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 - 178,901
31/12/08 31/12/07 31/12/06 30/06/05 30/07/05 31/07/04 30/07/04 CAGR
RPS 30.22 28.97 25.06 0.00 28.59 24.46 24.46 4.89%
EPS -5.76 0.72 0.47 0.00 1.48 1.77 1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7879 0.7614 0.7046 0.00 0.6721 0.5465 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 30/06/05 30/07/05 31/07/04 30/07/04 CAGR
Date 31/12/08 31/12/07 29/12/06 30/06/05 29/07/05 30/07/04 30/07/04 -
Price 0.34 0.79 0.81 1.17 1.07 1.20 1.20 -
P/RPS 0.62 1.49 1.67 0.00 2.04 2.31 1.51 -18.22%
P/EPS -3.23 60.31 90.00 0.00 39.48 32.00 20.87 -
EY -30.94 1.66 1.11 0.00 2.53 3.13 4.79 -
DY 0.00 0.00 0.00 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 30/06/05 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 0.65 1.32 1.80 0.00 1.80 2.45 0.00 -
P/EPS -3.42 53.44 96.67 0.00 34.69 33.87 0.00 -
EY -29.22 1.87 1.03 0.00 2.88 2.95 0.00 -
DY 0.00 0.00 0.00 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