[MSC] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
12-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -147.82%
YoY- -238.38%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,526,560 1,915,179 1,852,980 1,721,612 1,716,388 1,581,980 1,661,082 -5.47%
PBT -7,704 44,992 52,465 60,184 96,156 70,619 22,306 -
Tax -3,856 -54,962 -65,087 -88,580 -37,612 -59,644 -38,575 -78.49%
NP -11,560 -9,970 -12,622 -28,396 58,544 10,975 -16,269 -20.38%
-
NP to SH -11,552 -9,865 -12,472 -28,150 58,864 16,783 -16,208 -20.22%
-
Tax Rate - 122.16% 124.06% 147.18% 39.12% 84.46% 172.94% -
Total Cost 1,538,120 1,925,149 1,865,602 1,750,008 1,657,844 1,571,005 1,677,351 -5.61%
-
Net Worth 235,999 233,999 225,000 225,000 244,000 223,000 220,000 4.79%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 235,999 233,999 225,000 225,000 244,000 223,000 220,000 4.79%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -0.76% -0.52% -0.68% -1.65% 3.41% 0.69% -0.98% -
ROE -4.89% -4.22% -5.54% -12.51% 24.12% 7.53% -7.37% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1,526.56 1,915.18 1,852.98 1,721.61 1,716.39 1,581.98 1,661.08 -5.47%
EPS -11.60 -9.90 -12.53 -28.20 58.80 16.80 -16.27 -20.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.34 2.25 2.25 2.44 2.23 2.20 4.79%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 363.47 456.00 441.19 409.91 408.66 376.66 395.50 -5.47%
EPS -2.75 -2.35 -2.97 -6.70 14.02 4.00 -3.86 -20.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5619 0.5571 0.5357 0.5357 0.581 0.531 0.5238 4.79%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.70 2.55 3.26 3.38 3.26 2.73 2.69 -
P/RPS 0.18 0.13 0.18 0.20 0.19 0.17 0.16 8.17%
P/EPS -23.37 -25.85 -26.14 -12.01 5.54 16.27 -16.60 25.63%
EY -4.28 -3.87 -3.83 -8.33 18.06 6.15 -6.03 -20.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.09 1.45 1.50 1.34 1.22 1.22 -4.42%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 11/05/15 24/02/15 10/11/14 12/08/14 07/05/14 28/02/14 12/11/13 -
Price 2.73 2.83 3.18 3.21 3.48 2.86 2.97 -
P/RPS 0.18 0.15 0.17 0.19 0.20 0.18 0.18 0.00%
P/EPS -23.63 -28.69 -25.50 -11.40 5.91 17.04 -18.32 18.51%
EY -4.23 -3.49 -3.92 -8.77 16.91 5.87 -5.46 -15.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.21 1.41 1.43 1.43 1.28 1.35 -9.62%

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