[MSC] QoQ Annualized Quarter Result on 30-Jun-2000 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
28-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- 14.05%
YoY- -31.51%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 597,776 575,023 580,297 610,882 622,372 742,951 762,434 0.24%
PBT 41,760 27,483 22,512 22,716 20,084 24,809 25,837 -0.48%
Tax -12,068 -8,155 -6,864 -6,818 -6,144 920 304 -
NP 29,692 19,328 15,648 15,898 13,940 25,729 26,141 -0.12%
-
NP to SH 29,692 19,328 15,648 15,898 13,940 25,729 26,141 -0.12%
-
Tax Rate 28.90% 29.67% 30.49% 30.01% 30.59% -3.71% -1.18% -
Total Cost 568,084 555,695 564,649 594,984 608,432 717,222 736,293 0.26%
-
Net Worth 149,209 141,588 141,433 136,482 137,884 134,698 134,462 -0.10%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 149,209 141,588 141,433 136,482 137,884 134,698 134,462 -0.10%
NOSH 74,979 74,914 75,230 74,990 75,760 75,673 75,118 0.00%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 4.97% 3.36% 2.70% 2.60% 2.24% 3.46% 3.43% -
ROE 19.90% 13.65% 11.06% 11.65% 10.11% 19.10% 19.44% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 797.25 767.57 771.36 814.61 821.50 981.78 1,014.97 0.24%
EPS 39.60 25.80 20.80 21.20 18.40 34.30 34.80 -0.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.89 1.88 1.82 1.82 1.78 1.79 -0.10%
Adjusted Per Share Value based on latest NOSH - 74,400
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 142.33 136.91 138.17 145.45 148.18 176.89 181.53 0.24%
EPS 7.07 4.60 3.73 3.79 3.32 6.13 6.22 -0.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3553 0.3371 0.3367 0.325 0.3283 0.3207 0.3201 -0.10%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - - -
Price 2.60 2.51 2.67 2.43 3.00 0.00 0.00 -
P/RPS 0.33 0.33 0.35 0.30 0.37 0.00 0.00 -100.00%
P/EPS 6.57 9.73 12.84 11.46 16.30 0.00 0.00 -100.00%
EY 15.23 10.28 7.79 8.72 6.13 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.33 1.42 1.34 1.65 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 28/05/01 28/02/01 24/11/00 28/08/00 31/05/00 28/02/00 30/11/99 -
Price 2.33 2.65 2.63 2.54 2.75 3.02 0.00 -
P/RPS 0.29 0.35 0.34 0.31 0.33 0.31 0.00 -100.00%
P/EPS 5.88 10.27 12.64 11.98 14.95 8.88 0.00 -100.00%
EY 17.00 9.74 7.91 8.35 6.69 11.26 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.40 1.40 1.40 1.51 1.70 0.00 -100.00%

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