[MSC] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -32.42%
YoY- 125.09%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 429,097 1,581,980 1,245,812 825,478 420,980 2,185,686 1,757,274 -60.96%
PBT 24,039 70,619 16,730 30,166 20,105 36,075 -67,360 -
Tax -9,403 -59,644 -28,932 -19,512 -1,343 -274,383 536 -
NP 14,636 10,975 -12,202 10,654 18,762 -238,308 -66,824 -
-
NP to SH 14,716 16,783 -12,156 10,171 15,050 -172,271 -41,465 -
-
Tax Rate 39.12% 84.46% 172.93% 64.68% 6.68% 760.59% - -
Total Cost 414,461 1,571,005 1,258,014 814,824 402,218 2,423,994 1,824,098 -62.79%
-
Net Worth 244,000 223,000 220,000 241,000 245,000 230,999 360,999 -23.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 244,000 223,000 220,000 241,000 245,000 230,999 360,999 -23.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.41% 0.69% -0.98% 1.29% 4.46% -10.90% -3.80% -
ROE 6.03% 7.53% -5.53% 4.22% 6.14% -74.58% -11.49% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 429.10 1,581.98 1,245.81 825.48 420.98 2,185.69 1,757.27 -60.96%
EPS 14.70 16.80 -12.20 10.20 15.10 -172.30 -41.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.23 2.20 2.41 2.45 2.31 3.61 -23.00%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 102.17 376.66 296.62 196.54 100.23 520.40 418.40 -60.96%
EPS 3.50 4.00 -2.89 2.42 3.58 -41.02 -9.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.581 0.531 0.5238 0.5738 0.5833 0.55 0.8595 -22.99%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.26 2.73 2.69 3.25 3.00 3.14 3.15 -
P/RPS 0.76 0.17 0.22 0.39 0.71 0.14 0.18 161.46%
P/EPS 22.15 16.27 -22.13 31.95 19.93 -1.82 -7.60 -
EY 4.51 6.15 -4.52 3.13 5.02 -54.86 -13.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.22 1.22 1.35 1.22 1.36 0.87 33.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 07/05/14 28/02/14 12/11/13 06/08/13 10/05/13 26/02/13 06/11/12 -
Price 3.48 2.86 2.97 3.36 3.14 3.13 3.21 -
P/RPS 0.81 0.18 0.24 0.41 0.75 0.14 0.18 172.81%
P/EPS 23.65 17.04 -24.43 33.04 20.86 -1.82 -7.74 -
EY 4.23 5.87 -4.09 3.03 4.79 -55.04 -12.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.28 1.35 1.39 1.28 1.35 0.89 37.22%

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