[MSC] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
10-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 128.38%
YoY- 405.36%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 771,904 3,098,551 2,497,543 1,590,500 737,873 2,738,834 1,994,271 -46.85%
PBT 8,700 91,132 151,076 99,171 45,823 -78,463 -54,080 -
Tax -10,060 -34,476 -38,893 -29,125 -13,221 -21,768 -18,315 -32.90%
NP -1,360 56,656 112,183 70,046 32,602 -100,231 -72,395 -92.91%
-
NP to SH 5,673 60,523 106,389 64,577 28,276 -80,248 -58,200 -
-
Tax Rate 115.63% 37.83% 25.74% 29.37% 28.85% - - -
Total Cost 773,264 3,041,895 2,385,360 1,520,454 705,271 2,839,065 2,066,666 -48.04%
-
Net Worth 419,999 426,999 449,393 415,068 361,821 264,743 280,500 30.84%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 18,000 - 11,583 - - - -
Div Payout % - 29.74% - 17.94% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 419,999 426,999 449,393 415,068 361,821 264,743 280,500 30.84%
NOSH 100,000 100,000 97,694 96,527 93,013 74,998 75,000 21.12%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -0.18% 1.83% 4.49% 4.40% 4.42% -3.66% -3.63% -
ROE 1.35% 14.17% 23.67% 15.56% 7.81% -30.31% -20.75% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 771.90 3,098.55 2,556.49 1,647.71 793.30 3,651.87 2,659.03 -56.12%
EPS 5.70 61.60 108.90 66.90 30.40 -107.00 -77.60 -
DPS 0.00 18.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 4.20 4.27 4.60 4.30 3.89 3.53 3.74 8.03%
Adjusted Per Share Value based on latest NOSH - 100,002
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 183.79 737.75 594.65 378.69 175.68 652.10 474.83 -46.85%
EPS 1.35 14.41 25.33 15.38 6.73 -19.11 -13.86 -
DPS 0.00 4.29 0.00 2.76 0.00 0.00 0.00 -
NAPS 1.00 1.0167 1.07 0.9883 0.8615 0.6303 0.6679 30.84%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.09 3.99 3.56 4.53 4.02 4.47 4.24 -
P/RPS 0.53 0.13 0.14 0.27 0.51 0.12 0.16 122.05%
P/EPS 72.10 6.59 3.27 6.77 13.22 -4.18 -5.46 -
EY 1.39 15.17 30.59 14.77 7.56 -23.94 -18.30 -
DY 0.00 4.51 0.00 2.65 0.00 0.00 0.00 -
P/NAPS 0.97 0.93 0.77 1.05 1.03 1.27 1.13 -9.66%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 11/05/12 23/02/12 04/11/11 10/08/11 09/05/11 24/02/11 04/11/10 -
Price 4.22 4.58 3.97 4.14 4.38 4.15 4.80 -
P/RPS 0.55 0.15 0.16 0.25 0.55 0.11 0.18 110.42%
P/EPS 74.39 7.57 3.65 6.19 14.41 -3.88 -6.19 -
EY 1.34 13.21 27.43 16.16 6.94 -25.78 -16.17 -
DY 0.00 3.93 0.00 2.90 0.00 0.00 0.00 -
P/NAPS 1.00 1.07 0.86 0.96 1.13 1.18 1.28 -15.16%

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