[MYCRON] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -2.93%
YoY- 151.58%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 602,450 542,257 443,589 500,342 476,087 400,896 486,806 3.61%
PBT 41,722 17,433 -16,170 10,291 -15,452 -6,118 41,292 0.17%
Tax -10,294 -738 4,566 -3,498 2,281 843 -8,410 3.42%
NP 31,428 16,695 -11,604 6,793 -13,171 -5,275 32,882 -0.75%
-
NP to SH 31,428 16,695 -8,486 6,793 -13,171 -5,275 32,882 -0.75%
-
Tax Rate 24.67% 4.23% - 33.99% - - 20.37% -
Total Cost 571,022 525,562 455,193 493,549 489,258 406,171 453,924 3.89%
-
Net Worth 345,253 307,930 255,336 262,363 259,999 263,614 261,770 4.71%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - 6,221 -
Div Payout % - - - - - - 18.92% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 345,253 307,930 255,336 262,363 259,999 263,614 261,770 4.71%
NOSH 283,545 283,545 177,317 177,272 181,818 178,117 178,075 8.05%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.22% 3.08% -2.62% 1.36% -2.77% -1.32% 6.75% -
ROE 9.10% 5.42% -3.32% 2.59% -5.07% -2.00% 12.56% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 212.88 191.95 250.17 282.24 261.85 225.07 273.37 -4.07%
EPS 11.11 5.91 -4.79 3.83 -7.24 -2.96 18.47 -8.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 1.22 1.09 1.44 1.48 1.43 1.48 1.47 -3.05%
Adjusted Per Share Value based on latest NOSH - 177,272
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 184.20 165.80 135.63 152.98 145.57 122.58 148.84 3.61%
EPS 9.61 5.10 -2.59 2.08 -4.03 -1.61 10.05 -0.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.90 -
NAPS 1.0556 0.9415 0.7807 0.8022 0.795 0.806 0.8004 4.71%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.88 0.255 0.37 0.34 0.26 0.37 0.53 -
P/RPS 0.41 0.13 0.15 0.12 0.10 0.16 0.19 13.66%
P/EPS 7.92 4.31 -7.73 8.87 -3.59 -12.49 2.87 18.41%
EY 12.62 23.18 -12.93 11.27 -27.86 -8.00 34.84 -15.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.60 -
P/NAPS 0.72 0.23 0.26 0.23 0.18 0.25 0.36 12.23%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 24/11/15 27/11/14 26/11/13 27/11/12 24/11/11 29/11/10 -
Price 1.10 0.28 0.35 0.395 0.29 0.39 0.71 -
P/RPS 0.52 0.15 0.14 0.14 0.11 0.17 0.26 12.23%
P/EPS 9.91 4.74 -7.31 10.31 -4.00 -13.17 3.85 17.05%
EY 10.10 21.11 -13.67 9.70 -24.98 -7.59 26.01 -14.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.93 -
P/NAPS 0.90 0.26 0.24 0.27 0.20 0.26 0.48 11.03%

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