[MYCRON] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ-0.0%
YoY- -56.33%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 30/07/05 30/07/04 31/07/04 CAGR
Revenue 466,339 356,712 300,202 154,629 202,447 158,952 238,957 16.32%
PBT -8,788 10,850 24,651 6,855 15,751 16,794 24,913 -
Tax 19,098 -3,005 -6,438 -1,967 -4,557 -4,784 -7,125 -
NP 10,310 7,845 18,213 4,888 11,194 12,010 17,788 -11.60%
-
NP to SH 10,310 7,845 18,213 4,888 11,194 12,010 17,788 -11.60%
-
Tax Rate - 27.70% 26.12% 28.69% 28.93% 28.49% 28.60% -
Total Cost 456,029 348,867 281,989 149,741 191,253 146,942 221,169 17.77%
-
Net Worth 257,694 249,032 230,444 0 219,811 0 178,732 8.62%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 30/07/05 30/07/04 31/07/04 CAGR
Div 4,476 2,698 3,618 - 12,523 - - -
Div Payout % 43.42% 34.39% 19.87% - 111.87% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 30/07/05 30/07/04 31/07/04 CAGR
Net Worth 257,694 249,032 230,444 0 219,811 0 178,732 8.62%
NOSH 178,954 179,160 169,444 178,708 178,708 100,486 154,080 3.44%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 30/07/05 30/07/04 31/07/04 CAGR
NP Margin 2.21% 2.20% 6.07% 3.16% 5.53% 7.56% 7.44% -
ROE 4.00% 3.15% 7.90% 0.00% 5.09% 0.00% 9.95% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 30/07/05 30/07/04 31/07/04 CAGR
RPS 260.59 199.10 177.17 86.53 113.28 158.18 155.09 12.45%
EPS 5.76 4.38 10.75 2.74 6.26 11.95 11.54 -14.54%
DPS 2.50 1.51 2.14 0.00 7.00 0.00 0.00 -
NAPS 1.44 1.39 1.36 0.00 1.23 0.00 1.16 5.01%
Adjusted Per Share Value based on latest NOSH - 178,708
31/12/08 31/12/07 31/12/06 31/12/05 30/07/05 30/07/04 31/07/04 CAGR
RPS 142.59 109.07 91.79 47.28 61.90 48.60 73.06 16.32%
EPS 3.15 2.40 5.57 1.49 3.42 3.67 5.44 -11.62%
DPS 1.37 0.82 1.11 0.00 3.83 0.00 0.00 -
NAPS 0.7879 0.7614 0.7046 0.00 0.6721 0.00 0.5465 8.62%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 30/07/05 30/07/04 31/07/04 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 29/07/05 30/07/04 30/07/04 -
Price 0.34 0.79 0.81 0.70 1.07 1.20 1.20 -
P/RPS 0.13 0.40 0.46 0.81 0.94 0.76 0.77 -33.12%
P/EPS 5.90 18.04 7.54 25.59 17.08 10.04 10.39 -12.01%
EY 16.94 5.54 13.27 3.91 5.85 9.96 9.62 13.65%
DY 7.35 1.91 2.64 0.00 6.54 0.00 0.00 -
P/NAPS 0.24 0.57 0.60 0.00 0.87 0.00 1.03 -28.06%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 30/07/05 30/07/04 31/07/04 CAGR
Date 23/02/09 29/02/08 27/02/07 - - - - -
Price 0.36 0.70 0.87 0.00 0.00 0.00 0.00 -
P/RPS 0.14 0.35 0.49 0.00 0.00 0.00 0.00 -
P/EPS 6.25 15.99 8.09 0.00 0.00 0.00 0.00 -
EY 16.00 6.26 12.35 0.00 0.00 0.00 0.00 -
DY 6.94 2.15 2.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.50 0.64 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