[MYCRON] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -35.62%
YoY- 258.18%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 483,068 508,538 408,012 470,931 351,059 466,339 356,712 5.17%
PBT 10,241 -7,928 -10,156 26,254 -18,469 -8,788 10,850 -0.95%
Tax -2,686 -491 2,237 -5,083 5,085 19,098 -3,005 -1.85%
NP 7,555 -8,419 -7,919 21,171 -13,384 10,310 7,845 -0.62%
-
NP to SH 7,555 -8,419 -7,919 21,171 -13,384 10,310 7,845 -0.62%
-
Tax Rate 26.23% - - 19.36% - - 27.70% -
Total Cost 475,513 516,957 415,931 449,760 364,443 456,029 348,867 5.29%
-
Net Worth 267,192 256,899 260,895 254,399 243,439 257,694 249,032 1.17%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - 6,221 - 4,476 2,698 -
Div Payout % - - - 29.39% - 43.42% 34.39% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 267,192 256,899 260,895 254,399 243,439 257,694 249,032 1.17%
NOSH 178,128 178,402 177,479 176,666 178,999 178,954 179,160 -0.09%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 1.56% -1.66% -1.94% 4.50% -3.81% 2.21% 2.20% -
ROE 2.83% -3.28% -3.04% 8.32% -5.50% 4.00% 3.15% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 271.19 285.05 229.89 266.56 196.12 260.59 199.10 5.28%
EPS 4.24 -4.72 -4.46 11.98 -7.48 5.76 4.38 -0.53%
DPS 0.00 0.00 0.00 3.50 0.00 2.50 1.51 -
NAPS 1.50 1.44 1.47 1.44 1.36 1.44 1.39 1.27%
Adjusted Per Share Value based on latest NOSH - 176,666
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 146.71 154.44 123.91 143.02 106.62 141.63 108.33 5.17%
EPS 2.29 -2.56 -2.40 6.43 -4.06 3.13 2.38 -0.63%
DPS 0.00 0.00 0.00 1.89 0.00 1.36 0.82 -
NAPS 0.8115 0.7802 0.7923 0.7726 0.7393 0.7826 0.7563 1.17%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.36 0.26 0.38 0.62 0.55 0.34 0.79 -
P/RPS 0.13 0.09 0.17 0.23 0.28 0.13 0.40 -17.06%
P/EPS 8.49 -5.51 -8.52 5.17 -7.36 5.90 18.04 -11.79%
EY 11.78 -18.15 -11.74 19.33 -13.59 16.94 5.54 13.38%
DY 0.00 0.00 0.00 5.65 0.00 7.35 1.91 -
P/NAPS 0.24 0.18 0.26 0.43 0.40 0.24 0.57 -13.41%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 27/02/12 23/02/11 23/02/10 23/02/09 29/02/08 -
Price 0.35 0.24 0.38 0.64 0.54 0.36 0.70 -
P/RPS 0.13 0.08 0.17 0.24 0.28 0.14 0.35 -15.20%
P/EPS 8.25 -5.09 -8.52 5.34 -7.22 6.25 15.99 -10.43%
EY 12.12 -19.66 -11.74 18.72 -13.85 16.00 6.26 11.62%
DY 0.00 0.00 0.00 5.47 0.00 6.94 2.15 -
P/NAPS 0.23 0.17 0.26 0.44 0.40 0.25 0.50 -12.12%

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