[MSC] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
08-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -457.3%
YoY- -162.78%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,683,920 2,185,686 2,343,032 2,631,374 3,087,616 3,098,551 3,330,057 -36.50%
PBT 80,420 36,075 -89,813 -136,706 34,800 91,132 201,434 -45.75%
Tax -5,372 -274,383 714 16,124 -40,240 -34,476 -51,857 -77.91%
NP 75,048 -238,308 -89,098 -120,582 -5,440 56,656 149,577 -36.83%
-
NP to SH 60,200 -172,271 -55,286 -81,078 22,692 60,523 141,852 -43.49%
-
Tax Rate 6.68% 760.59% - - 115.63% 37.83% 25.74% -
Total Cost 1,608,872 2,423,994 2,432,130 2,751,956 3,093,056 3,041,895 3,180,480 -36.48%
-
Net Worth 245,000 230,999 360,999 370,000 419,999 426,999 449,393 -33.23%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - 18,000 - -
Div Payout % - - - - - 29.74% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 245,000 230,999 360,999 370,000 419,999 426,999 449,393 -33.23%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 97,694 1.56%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.46% -10.90% -3.80% -4.58% -0.18% 1.83% 4.49% -
ROE 24.57% -74.58% -15.31% -21.91% 5.40% 14.17% 31.57% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,683.92 2,185.69 2,343.03 2,631.37 3,087.62 3,098.55 3,408.65 -37.48%
EPS 60.40 -172.30 -55.33 -81.00 22.80 61.60 145.20 -44.24%
DPS 0.00 0.00 0.00 0.00 0.00 18.00 0.00 -
NAPS 2.45 2.31 3.61 3.70 4.20 4.27 4.60 -34.26%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 400.93 520.40 557.86 626.52 735.15 737.75 792.87 -36.50%
EPS 14.33 -41.02 -13.16 -19.30 5.40 14.41 33.77 -43.50%
DPS 0.00 0.00 0.00 0.00 0.00 4.29 0.00 -
NAPS 0.5833 0.55 0.8595 0.881 1.00 1.0167 1.07 -33.24%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.00 3.14 3.15 3.80 4.09 3.99 3.56 -
P/RPS 0.18 0.14 0.13 0.14 0.13 0.13 0.10 47.91%
P/EPS 4.98 -1.82 -5.70 -4.69 18.02 6.59 2.45 60.39%
EY 20.07 -54.86 -17.55 -21.34 5.55 15.17 40.79 -37.64%
DY 0.00 0.00 0.00 0.00 0.00 4.51 0.00 -
P/NAPS 1.22 1.36 0.87 1.03 0.97 0.93 0.77 35.87%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 10/05/13 26/02/13 06/11/12 08/08/12 11/05/12 23/02/12 04/11/11 -
Price 3.14 3.13 3.21 3.76 4.22 4.58 3.97 -
P/RPS 0.19 0.14 0.14 0.14 0.14 0.15 0.12 35.80%
P/EPS 5.22 -1.82 -5.81 -4.64 18.60 7.57 2.73 53.99%
EY 19.17 -55.04 -17.22 -21.56 5.38 13.21 36.57 -34.96%
DY 0.00 0.00 0.00 0.00 0.00 3.93 0.00 -
P/NAPS 1.28 1.35 0.89 1.02 1.00 1.07 0.86 30.32%

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