[MSC] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
12-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 19.77%
YoY- 25.18%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 351,649 2,276,367 1,871,268 1,168,367 572,598 1,913,143 1,178,110 -55.30%
PBT -9,156 -28,158 55,593 33,556 25,468 120,995 43,168 -
Tax 564 -18,629 -21,235 -13,443 -7,959 -42,779 -17,686 -
NP -8,592 -46,787 34,358 20,113 17,509 78,216 25,482 -
-
NP to SH -5,590 -46,337 30,603 18,335 15,308 67,441 22,107 -
-
Tax Rate - - 38.20% 40.06% 31.25% 35.36% 40.97% -
Total Cost 360,241 2,323,154 1,836,910 1,148,254 555,089 1,834,927 1,152,628 -53.91%
-
Net Worth 293,661 296,330 369,036 353,925 361,689 350,333 312,495 -4.05%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 6,001 6,000 6,011 - 13,053 10,941 -
Div Payout % - 0.00% 19.61% 32.79% - 19.35% 49.49% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 293,661 296,330 369,036 353,925 361,689 350,333 312,495 -4.05%
NOSH 74,533 75,020 75,007 75,143 75,039 75,017 74,938 -0.36%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -2.44% -2.06% 1.84% 1.72% 3.06% 4.09% 2.16% -
ROE -1.90% -15.64% 8.29% 5.18% 4.23% 19.25% 7.07% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 471.80 3,034.33 2,494.78 1,554.85 763.07 2,550.25 1,572.09 -55.14%
EPS -7.50 -61.80 40.80 24.40 20.40 89.90 29.50 -
DPS 0.00 8.00 8.00 8.00 0.00 17.40 14.60 -
NAPS 3.94 3.95 4.92 4.71 4.82 4.67 4.17 -3.70%
Adjusted Per Share Value based on latest NOSH - 75,675
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 83.73 541.99 445.54 278.18 136.33 455.51 280.50 -55.30%
EPS -1.33 -11.03 7.29 4.37 3.64 16.06 5.26 -
DPS 0.00 1.43 1.43 1.43 0.00 3.11 2.61 -
NAPS 0.6992 0.7055 0.8787 0.8427 0.8612 0.8341 0.744 -4.05%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.16 3.00 5.05 8.10 8.10 8.00 8.30 -
P/RPS 0.46 0.10 0.20 0.52 1.06 0.31 0.53 -9.00%
P/EPS -28.80 -4.86 12.38 33.20 39.71 8.90 28.14 -
EY -3.47 -20.59 8.08 3.01 2.52 11.24 3.55 -
DY 0.00 2.67 1.58 0.99 0.00 2.18 1.76 -
P/NAPS 0.55 0.76 1.03 1.72 1.68 1.71 1.99 -57.53%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 11/05/09 24/02/09 06/11/08 12/08/08 12/05/08 15/02/08 02/11/07 -
Price 3.12 2.65 3.10 6.75 8.70 7.30 8.50 -
P/RPS 0.66 0.09 0.12 0.43 1.14 0.29 0.54 14.30%
P/EPS -41.60 -4.29 7.60 27.66 42.65 8.12 28.81 -
EY -2.40 -23.31 13.16 3.61 2.34 12.32 3.47 -
DY 0.00 3.02 2.58 1.19 0.00 2.38 1.72 -
P/NAPS 0.79 0.67 0.63 1.43 1.80 1.56 2.04 -46.84%

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