[MSC] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
07-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 125.03%
YoY- -26.08%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 572,598 1,913,143 1,178,110 687,588 357,871 1,637,704 1,080,191 -34.47%
PBT 25,468 120,995 43,168 26,802 10,111 64,680 34,928 -18.97%
Tax -7,959 -42,779 -17,686 -10,550 -3,860 -20,212 -9,529 -11.30%
NP 17,509 78,216 25,482 16,252 6,251 44,468 25,399 -21.94%
-
NP to SH 15,308 67,441 22,107 14,647 6,509 41,510 27,064 -31.58%
-
Tax Rate 31.25% 35.36% 40.97% 39.36% 38.18% 31.25% 27.28% -
Total Cost 555,089 1,834,927 1,152,628 671,336 351,620 1,593,236 1,054,792 -34.79%
-
Net Worth 361,689 350,333 312,495 310,215 306,745 302,505 291,631 15.41%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 13,053 10,941 6,609 - 16,213 16,193 -
Div Payout % - 19.35% 49.49% 45.13% - 39.06% 59.83% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 361,689 350,333 312,495 310,215 306,745 302,505 291,631 15.41%
NOSH 75,039 75,017 74,938 75,112 74,816 75,063 74,969 0.06%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.06% 4.09% 2.16% 2.36% 1.75% 2.72% 2.35% -
ROE 4.23% 19.25% 7.07% 4.72% 2.12% 13.72% 9.28% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 763.07 2,550.25 1,572.09 915.41 478.33 2,181.76 1,440.84 -34.51%
EPS 20.40 89.90 29.50 19.50 8.70 55.30 36.10 -31.62%
DPS 0.00 17.40 14.60 8.80 0.00 21.60 21.60 -
NAPS 4.82 4.67 4.17 4.13 4.10 4.03 3.89 15.34%
Adjusted Per Share Value based on latest NOSH - 74,660
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 136.33 455.51 280.50 163.71 85.21 389.93 257.19 -34.47%
EPS 3.64 16.06 5.26 3.49 1.55 9.88 6.44 -31.61%
DPS 0.00 3.11 2.61 1.57 0.00 3.86 3.86 -
NAPS 0.8612 0.8341 0.744 0.7386 0.7303 0.7203 0.6944 15.41%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 8.10 8.00 8.30 6.50 6.15 7.45 6.00 -
P/RPS 1.06 0.31 0.53 0.71 1.29 0.34 0.42 85.26%
P/EPS 39.71 8.90 28.14 33.33 70.69 13.47 16.62 78.62%
EY 2.52 11.24 3.55 3.00 1.41 7.42 6.02 -44.01%
DY 0.00 2.18 1.76 1.35 0.00 2.90 3.60 -
P/NAPS 1.68 1.71 1.99 1.57 1.50 1.85 1.54 5.96%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 12/05/08 15/02/08 02/11/07 07/08/07 08/05/07 21/02/07 27/10/06 -
Price 8.70 7.30 8.50 8.20 7.45 6.55 6.00 -
P/RPS 1.14 0.29 0.54 0.90 1.56 0.30 0.42 94.46%
P/EPS 42.65 8.12 28.81 42.05 85.63 11.84 16.62 87.33%
EY 2.34 12.32 3.47 2.38 1.17 8.44 6.02 -46.70%
DY 0.00 2.38 1.72 1.07 0.00 3.30 3.60 -
P/NAPS 1.80 1.56 2.04 1.99 1.82 1.63 1.54 10.94%

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