[MSC] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
11-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -261.04%
YoY- -421.13%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,738,834 2,659,028 2,548,620 2,604,724 1,851,720 1,840,537 1,539,482 46.66%
PBT -78,463 -72,106 -7,716 -80,992 109,840 24,250 3,010 -
Tax -21,768 -24,420 -38,090 -32,840 -41,165 -14,344 -7,380 105.26%
NP -100,231 -96,526 -45,806 -113,832 68,675 9,906 -4,370 702.66%
-
NP to SH -80,248 -77,600 -42,296 -116,524 72,358 13,561 2,796 -
-
Tax Rate - - - - 37.48% 59.15% 245.18% -
Total Cost 2,839,065 2,755,554 2,594,426 2,718,556 1,783,045 1,830,630 1,543,852 49.93%
-
Net Worth 264,743 280,499 268,474 259,776 367,799 305,877 294,315 -6.79%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 264,743 280,499 268,474 259,776 367,799 305,877 294,315 -6.79%
NOSH 74,998 74,999 74,992 75,079 75,061 74,786 73,578 1.27%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -3.66% -3.63% -1.80% -4.37% 3.71% 0.54% -0.28% -
ROE -30.31% -27.66% -15.75% -44.86% 19.67% 4.43% 0.95% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3,651.87 3,545.37 3,398.48 3,469.27 2,466.95 2,461.05 2,092.29 44.81%
EPS -107.00 -103.47 -56.40 -155.20 96.50 18.13 3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.74 3.58 3.46 4.90 4.09 4.00 -7.97%
Adjusted Per Share Value based on latest NOSH - 75,079
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 652.10 633.10 606.81 620.17 440.89 438.22 366.54 46.66%
EPS -19.11 -18.48 -10.07 -27.74 17.23 3.23 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6303 0.6679 0.6392 0.6185 0.8757 0.7283 0.7008 -6.80%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.47 4.24 3.36 3.11 3.71 3.12 3.00 -
P/RPS 0.12 0.12 0.10 0.09 0.15 0.13 0.14 -9.74%
P/EPS -4.18 -4.10 -5.96 -2.00 3.85 17.21 78.95 -
EY -23.94 -24.40 -16.79 -49.90 25.98 5.81 1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.13 0.94 0.90 0.76 0.76 0.75 41.93%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 04/11/10 10/08/10 11/05/10 22/02/10 04/11/09 12/08/09 -
Price 4.15 4.80 3.95 3.28 3.46 3.30 3.28 -
P/RPS 0.11 0.14 0.12 0.09 0.14 0.13 0.16 -22.05%
P/EPS -3.88 -4.64 -7.00 -2.11 3.59 18.20 86.32 -
EY -25.78 -21.56 -14.28 -47.32 27.86 5.49 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.28 1.10 0.95 0.71 0.81 0.82 27.37%

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