[MYCRON] YoY TTM Result on 30-Jul-2005 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Jul-2005 [#2]
Profit Trend
QoQ- -4.92%
YoY- -6.79%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 30/06/05 30/07/05 30/07/04 31/07/04 CAGR
Revenue 300,202 154,629 199,740 202,447 158,952 238,957 9.89%
PBT 24,651 6,855 16,145 15,751 16,794 24,913 -0.43%
Tax -6,438 -1,967 -4,372 -4,557 -4,784 -7,125 -4.10%
NP 18,213 4,888 11,773 11,194 12,010 17,788 0.98%
-
NP to SH 18,213 4,888 11,773 11,194 12,010 17,788 0.98%
-
Tax Rate 26.12% 28.69% 27.08% 28.93% 28.49% 28.60% -
Total Cost 281,989 149,741 187,967 191,253 146,942 221,169 10.56%
-
Net Worth 230,444 0 0 219,811 0 178,732 11.07%
Dividend
31/12/06 31/12/05 30/06/05 30/07/05 30/07/04 31/07/04 CAGR
Div 3,618 - 25,049 12,523 - - -
Div Payout % 19.87% - 212.77% 111.87% - - -
Equity
31/12/06 31/12/05 30/06/05 30/07/05 30/07/04 31/07/04 CAGR
Net Worth 230,444 0 0 219,811 0 178,732 11.07%
NOSH 169,444 178,708 178,901 178,708 100,486 154,080 4.00%
Ratio Analysis
31/12/06 31/12/05 30/06/05 30/07/05 30/07/04 31/07/04 CAGR
NP Margin 6.07% 3.16% 5.89% 5.53% 7.56% 7.44% -
ROE 7.90% 0.00% 0.00% 5.09% 0.00% 9.95% -
Per Share
31/12/06 31/12/05 30/06/05 30/07/05 30/07/04 31/07/04 CAGR
RPS 177.17 86.53 111.65 113.28 158.18 155.09 5.65%
EPS 10.75 2.74 6.58 6.26 11.95 11.54 -2.88%
DPS 2.14 0.00 14.00 7.00 0.00 0.00 -
NAPS 1.36 0.00 0.00 1.23 0.00 1.16 6.79%
Adjusted Per Share Value based on latest NOSH - 178,708
31/12/06 31/12/05 30/06/05 30/07/05 30/07/04 31/07/04 CAGR
RPS 91.79 47.28 61.07 61.90 48.60 73.06 9.89%
EPS 5.57 1.49 3.60 3.42 3.67 5.44 0.98%
DPS 1.11 0.00 7.66 3.83 0.00 0.00 -
NAPS 0.7046 0.00 0.00 0.6721 0.00 0.5465 11.07%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 30/06/05 30/07/05 30/07/04 31/07/04 CAGR
Date 29/12/06 30/12/05 30/06/05 29/07/05 30/07/04 30/07/04 -
Price 0.81 0.70 1.17 1.07 1.20 1.20 -
P/RPS 0.46 0.81 1.05 0.94 0.76 0.77 -19.18%
P/EPS 7.54 25.59 17.78 17.08 10.04 10.39 -12.41%
EY 13.27 3.91 5.62 5.85 9.96 9.62 14.22%
DY 2.64 0.00 11.97 6.54 0.00 0.00 -
P/NAPS 0.60 0.00 0.00 0.87 0.00 1.03 -20.01%
Price Multiplier on Announcement Date
31/12/06 31/12/05 30/06/05 30/07/05 30/07/04 31/07/04 CAGR
Date 27/02/07 - - - - - -
Price 0.87 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.49 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.09 0.00 0.00 0.00 0.00 0.00 -
EY 12.35 0.00 0.00 0.00 0.00 0.00 -
DY 2.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.00 0.00 0.00 0.00 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