[MSC] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
19-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 113.35%
YoY- -40.31%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 357,871 1,637,704 1,080,191 694,051 306,632 1,692,830 1,341,175 -58.58%
PBT 10,111 64,680 34,928 24,292 13,781 85,760 74,163 -73.54%
Tax -3,860 -20,212 -9,529 -7,257 -4,494 -22,612 -20,676 -67.36%
NP 6,251 44,468 25,399 17,035 9,287 63,148 53,487 -76.12%
-
NP to SH 6,509 41,510 27,064 19,814 9,287 55,916 44,488 -72.26%
-
Tax Rate 38.18% 31.25% 27.28% 29.87% 32.61% 26.37% 27.88% -
Total Cost 351,620 1,593,236 1,054,792 677,016 297,345 1,629,682 1,287,688 -57.94%
-
Net Worth 306,745 302,505 291,631 290,455 302,184 284,145 239,319 18.01%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 16,213 16,193 10,207 9,715 21,592 21,606 -
Div Payout % - 39.06% 59.83% 51.52% 104.62% 38.62% 48.57% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 306,745 302,505 291,631 290,455 302,184 284,145 239,319 18.01%
NOSH 74,816 75,063 74,969 75,053 71,438 74,972 75,021 -0.18%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.75% 2.72% 2.35% 2.45% 3.03% 3.73% 3.99% -
ROE 2.12% 13.72% 9.28% 6.82% 3.07% 19.68% 18.59% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 478.33 2,181.76 1,440.84 924.75 429.23 2,257.93 1,787.71 -58.51%
EPS 8.70 55.30 36.10 26.40 13.00 74.60 59.30 -72.21%
DPS 0.00 21.60 21.60 13.60 13.60 28.80 28.80 -
NAPS 4.10 4.03 3.89 3.87 4.23 3.79 3.19 18.23%
Adjusted Per Share Value based on latest NOSH - 74,932
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 85.21 389.93 257.19 165.25 73.01 403.05 319.33 -58.58%
EPS 1.55 9.88 6.44 4.72 2.21 13.31 10.59 -72.25%
DPS 0.00 3.86 3.86 2.43 2.31 5.14 5.14 -
NAPS 0.7303 0.7203 0.6944 0.6916 0.7195 0.6765 0.5698 18.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 6.15 7.45 6.00 6.00 6.00 6.00 6.00 -
P/RPS 1.29 0.34 0.42 0.65 1.40 0.27 0.34 143.45%
P/EPS 70.69 13.47 16.62 22.73 46.15 8.04 10.12 265.84%
EY 1.41 7.42 6.02 4.40 2.17 12.43 9.88 -72.72%
DY 0.00 2.90 3.60 2.27 2.27 4.80 4.80 -
P/NAPS 1.50 1.85 1.54 1.55 1.42 1.58 1.88 -13.98%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 08/05/07 21/02/07 27/10/06 19/09/06 03/05/06 28/02/06 09/11/05 -
Price 7.45 6.55 6.00 6.00 6.00 6.00 6.00 -
P/RPS 1.56 0.30 0.42 0.65 1.40 0.27 0.34 176.37%
P/EPS 85.63 11.84 16.62 22.73 46.15 8.04 10.12 315.77%
EY 1.17 8.44 6.02 4.40 2.17 12.43 9.88 -75.91%
DY 0.00 3.30 3.60 2.27 2.27 4.80 4.80 -
P/NAPS 1.82 1.63 1.54 1.55 1.42 1.58 1.88 -2.14%

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