[MYCRON] YoY TTM Result on 30-Sep-2007 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -40.37%
YoY- 204.03%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
Revenue 486,806 332,263 462,262 343,910 280,156 202,447 307,259 8.85%
PBT 41,292 -56,921 17,458 9,131 -8,297 15,751 27,832 7.54%
Tax -8,410 12,539 14,025 -2,108 1,546 -4,557 -7,368 2.46%
NP 32,882 -44,382 31,483 7,023 -6,751 11,194 20,464 9.14%
-
NP to SH 32,882 -44,382 31,483 7,023 -6,751 11,194 20,464 9.14%
-
Tax Rate 20.37% - -80.34% 23.09% - 28.93% 26.47% -
Total Cost 453,924 376,645 430,779 336,887 286,907 191,253 286,795 8.83%
-
Net Worth 261,770 230,829 278,861 249,556 244,240 0 228,993 2.49%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
Div 6,221 - 4,476 2,698 3,618 12,523 25,049 -22.65%
Div Payout % 18.92% - 14.22% 38.42% 0.00% 111.87% 122.41% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
Net Worth 261,770 230,829 278,861 249,556 244,240 0 228,993 2.49%
NOSH 178,075 178,937 178,757 179,537 180,918 178,708 178,901 -0.08%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
NP Margin 6.75% -13.36% 6.81% 2.04% -2.41% 5.53% 6.66% -
ROE 12.56% -19.23% 11.29% 2.81% -2.76% 0.00% 8.94% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
RPS 273.37 185.69 258.60 191.55 154.85 113.28 171.75 8.95%
EPS 18.47 -24.80 17.61 3.91 -3.73 6.26 11.44 9.23%
DPS 3.50 0.00 2.50 1.50 2.00 7.00 14.00 -22.56%
NAPS 1.47 1.29 1.56 1.39 1.35 0.00 1.28 2.58%
Adjusted Per Share Value based on latest NOSH - 179,537
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
RPS 148.84 101.59 141.34 105.15 85.66 61.90 93.95 8.85%
EPS 10.05 -13.57 9.63 2.15 -2.06 3.42 6.26 9.12%
DPS 1.90 0.00 1.37 0.82 1.11 3.83 7.66 -22.67%
NAPS 0.8004 0.7058 0.8526 0.763 0.7468 0.00 0.7002 2.49%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 29/04/05 -
Price 0.53 0.51 0.50 0.82 0.72 0.95 1.12 -
P/RPS 0.19 0.27 0.19 0.43 0.46 0.84 0.65 -20.29%
P/EPS 2.87 -2.06 2.84 20.96 -19.30 15.17 9.79 -20.25%
EY 34.84 -48.63 35.22 4.77 -5.18 6.59 10.21 25.40%
DY 6.60 0.00 5.00 1.83 2.78 7.37 12.50 -11.11%
P/NAPS 0.36 0.40 0.32 0.59 0.53 0.00 0.88 -15.19%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
Date 29/11/10 23/11/09 24/11/08 30/11/07 28/11/06 - - -
Price 0.71 0.50 0.37 0.79 0.85 0.00 0.00 -
P/RPS 0.26 0.27 0.14 0.41 0.55 0.00 0.00 -
P/EPS 3.85 -2.02 2.10 20.20 -22.78 0.00 0.00 -
EY 26.01 -49.61 47.60 4.95 -4.39 0.00 0.00 -
DY 4.93 0.00 6.76 1.90 2.35 0.00 0.00 -
P/NAPS 0.48 0.39 0.24 0.57 0.63 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