[MYCRON] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -14.73%
YoY- -29.08%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 589,994 667,347 799,544 756,913 639,016 551,386 454,544 4.43%
PBT 17,063 -9,238 5,216 35,077 46,927 29,402 -24,687 -
Tax -6,134 -3,180 -2,468 -9,817 -11,307 -3,123 5,504 -
NP 10,929 -12,418 2,748 25,260 35,620 26,279 -19,183 -
-
NP to SH 10,929 -12,418 2,748 25,260 35,620 26,279 -16,065 -
-
Tax Rate 35.95% - 47.32% 27.99% 24.09% 10.62% - -
Total Cost 579,065 679,765 796,796 731,653 603,396 525,107 473,727 3.39%
-
Net Worth 405,551 392,469 391,292 385,621 357,077 313,580 250,614 8.34%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 405,551 392,469 391,292 385,621 357,077 313,580 250,614 8.34%
NOSH 327,058 327,058 327,057 283,545 283,545 283,545 177,740 10.68%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 1.85% -1.86% 0.34% 3.34% 5.57% 4.77% -4.22% -
ROE 2.69% -3.16% 0.70% 6.55% 9.98% 8.38% -6.41% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 180.39 204.05 281.98 266.95 225.49 195.18 255.73 -5.64%
EPS 3.34 -3.80 0.97 8.91 12.57 9.30 -9.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.20 1.38 1.36 1.26 1.11 1.41 -2.11%
Adjusted Per Share Value based on latest NOSH - 283,545
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 180.39 204.05 244.47 231.43 195.38 168.59 138.98 4.43%
EPS 3.34 -3.80 0.84 7.72 10.89 8.03 -4.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.20 1.1964 1.1791 1.0918 0.9588 0.7663 8.34%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.67 0.43 0.26 0.535 1.01 0.265 0.32 -
P/RPS 0.37 0.21 0.09 0.20 0.45 0.14 0.13 19.02%
P/EPS 20.05 -11.33 26.83 6.01 8.04 2.85 -3.54 -
EY 4.99 -8.83 3.73 16.65 12.44 35.10 -28.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.36 0.19 0.39 0.80 0.24 0.23 15.27%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 28/02/20 27/02/19 28/02/18 23/02/17 24/02/16 27/02/15 -
Price 0.675 0.315 0.28 0.51 0.86 0.21 0.32 -
P/RPS 0.37 0.15 0.10 0.19 0.38 0.11 0.13 19.02%
P/EPS 20.20 -8.30 28.89 5.72 6.84 2.26 -3.54 -
EY 4.95 -12.05 3.46 17.47 14.62 44.30 -28.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.26 0.20 0.38 0.68 0.19 0.23 15.27%

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