[MSC] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -66.21%
YoY- 125.09%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,716,388 1,581,980 1,661,082 1,650,956 1,683,920 2,185,686 2,343,032 -18.75%
PBT 96,156 70,619 22,306 60,332 80,420 36,075 -89,813 -
Tax -37,612 -59,644 -38,575 -39,024 -5,372 -274,383 714 -
NP 58,544 10,975 -16,269 21,308 75,048 -238,308 -89,098 -
-
NP to SH 58,864 16,783 -16,208 20,342 60,200 -172,271 -55,286 -
-
Tax Rate 39.12% 84.46% 172.94% 64.68% 6.68% 760.59% - -
Total Cost 1,657,844 1,571,005 1,677,351 1,629,648 1,608,872 2,423,994 2,432,130 -22.56%
-
Net Worth 244,000 223,000 220,000 241,000 245,000 230,999 360,999 -23.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 244,000 223,000 220,000 241,000 245,000 230,999 360,999 -23.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.41% 0.69% -0.98% 1.29% 4.46% -10.90% -3.80% -
ROE 24.12% 7.53% -7.37% 8.44% 24.57% -74.58% -15.31% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1,716.39 1,581.98 1,661.08 1,650.96 1,683.92 2,185.69 2,343.03 -18.75%
EPS 58.80 16.80 -16.27 20.40 60.40 -172.30 -55.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.23 2.20 2.41 2.45 2.31 3.61 -23.00%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 408.66 376.66 395.50 393.08 400.93 520.40 557.86 -18.75%
EPS 14.02 4.00 -3.86 4.84 14.33 -41.02 -13.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.581 0.531 0.5238 0.5738 0.5833 0.55 0.8595 -22.99%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.26 2.73 2.69 3.25 3.00 3.14 3.15 -
P/RPS 0.19 0.17 0.16 0.20 0.18 0.14 0.13 28.81%
P/EPS 5.54 16.27 -16.60 15.98 4.98 -1.82 -5.70 -
EY 18.06 6.15 -6.03 6.26 20.07 -54.86 -17.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.22 1.22 1.35 1.22 1.36 0.87 33.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 07/05/14 28/02/14 12/11/13 06/08/13 10/05/13 26/02/13 06/11/12 -
Price 3.48 2.86 2.97 3.36 3.14 3.13 3.21 -
P/RPS 0.20 0.18 0.18 0.20 0.19 0.14 0.14 26.87%
P/EPS 5.91 17.04 -18.32 16.52 5.22 -1.82 -5.81 -
EY 16.91 5.87 -5.46 6.05 19.17 -55.04 -17.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.28 1.35 1.39 1.28 1.35 0.89 37.22%

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