[MSC] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
04-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 385.03%
YoY- -66.76%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,548,620 2,604,724 1,851,720 1,840,537 1,539,482 1,406,596 2,276,367 7.84%
PBT -7,716 -80,992 109,840 24,250 3,010 -36,624 -28,158 -57.91%
Tax -38,090 -32,840 -41,165 -14,344 -7,380 2,256 -18,629 61.30%
NP -45,806 -113,832 68,675 9,906 -4,370 -34,368 -46,787 -1.40%
-
NP to SH -42,296 -116,524 72,358 13,561 2,796 -22,360 -46,337 -5.91%
-
Tax Rate - - 37.48% 59.15% 245.18% - - -
Total Cost 2,594,426 2,718,556 1,783,045 1,830,630 1,543,852 1,440,964 2,323,154 7.66%
-
Net Worth 268,474 259,776 367,799 305,877 294,315 293,661 296,330 -6.38%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 6,001 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 268,474 259,776 367,799 305,877 294,315 293,661 296,330 -6.38%
NOSH 74,992 75,079 75,061 74,786 73,578 74,533 75,020 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -1.80% -4.37% 3.71% 0.54% -0.28% -2.44% -2.06% -
ROE -15.75% -44.86% 19.67% 4.43% 0.95% -7.61% -15.64% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3,398.48 3,469.27 2,466.95 2,461.05 2,092.29 1,887.20 3,034.33 7.87%
EPS -56.40 -155.20 96.50 18.13 3.80 -30.00 -61.80 -5.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 3.58 3.46 4.90 4.09 4.00 3.94 3.95 -6.36%
Adjusted Per Share Value based on latest NOSH - 74,982
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 606.81 620.17 440.89 438.22 366.54 334.90 541.99 7.84%
EPS -10.07 -27.74 17.23 3.23 0.67 -5.32 -11.03 -5.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
NAPS 0.6392 0.6185 0.8757 0.7283 0.7008 0.6992 0.7055 -6.38%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.36 3.11 3.71 3.12 3.00 2.16 3.00 -
P/RPS 0.10 0.09 0.15 0.13 0.14 0.11 0.10 0.00%
P/EPS -5.96 -2.00 3.85 17.21 78.95 -7.20 -4.86 14.61%
EY -16.79 -49.90 25.98 5.81 1.27 -13.89 -20.59 -12.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
P/NAPS 0.94 0.90 0.76 0.76 0.75 0.55 0.76 15.26%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 10/08/10 11/05/10 22/02/10 04/11/09 12/08/09 11/05/09 24/02/09 -
Price 3.95 3.28 3.46 3.30 3.28 3.12 2.65 -
P/RPS 0.12 0.09 0.14 0.13 0.16 0.17 0.09 21.20%
P/EPS -7.00 -2.11 3.59 18.20 86.32 -10.40 -4.29 38.72%
EY -14.28 -47.32 27.86 5.49 1.16 -9.62 -23.31 -27.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.02 -
P/NAPS 1.10 0.95 0.71 0.81 0.82 0.79 0.67 39.29%

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