[MYCRON] YoY 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- 1608.21%
YoY- 29.66%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
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 180,695 144,129 135,000 124,045 141,319 108,868 101,752 10.03%
PBT 12,556 7,351 -4,618 3,899 3,949 -3,575 463 73.24%
Tax -3,028 -2,015 370 -568 -1,380 1,392 -2 238.48%
NP 9,528 5,336 -4,248 3,331 2,569 -2,183 461 65.58%
-
NP to SH 9,528 5,336 -4,248 3,331 2,569 -2,183 461 65.58%
-
Tax Rate 24.12% 27.41% - 14.57% 34.95% - 0.43% -
Total Cost 171,167 138,793 139,248 120,714 138,750 111,051 101,291 9.12%
-
Net Worth 357,077 313,580 250,614 267,192 256,899 260,895 254,399 5.80%
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 357,077 313,580 250,614 267,192 256,899 260,895 254,399 5.80%
NOSH 283,545 283,545 177,740 178,128 178,402 177,479 176,666 8.19%
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 5.27% 3.70% -3.15% 2.69% 1.82% -2.01% 0.45% -
ROE 2.67% 1.70% -1.70% 1.25% 1.00% -0.84% 0.18% -
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 63.76 51.02 75.95 69.64 79.21 61.34 57.60 1.70%
EPS 3.36 1.89 -2.39 1.87 1.44 -1.23 0.27 52.17%
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 55.25 44.07 41.28 37.93 43.21 33.29 31.11 10.03%
EPS 2.91 1.63 -1.30 1.02 0.79 -0.67 0.14 65.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0918 0.9588 0.7663 0.817 0.7855 0.7977 0.7778 5.80%
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 1.58 0.52 0.42 0.52 0.33 0.62 1.08 6.54%
P/EPS 30.04 14.03 -13.39 19.25 18.06 -30.89 237.60 -29.13%
EY 3.33 7.13 -7.47 5.19 5.54 -3.24 0.42 41.16%
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 1.35 0.41 0.42 0.50 0.30 0.62 1.11 3.31%
P/EPS 25.58 11.12 -13.39 18.72 16.67 -30.89 245.26 -31.36%
EY 3.91 8.99 -7.47 5.34 6.00 -3.24 0.41 45.57%
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