[MSC] QoQ Cumulative Quarter Result on 31-Dec-1999 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
28-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 31.23%
YoY- 43.87%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 435,223 305,441 155,593 742,951 571,826 390,838 158,815 -1.01%
PBT 16,884 11,358 5,021 24,809 19,378 11,454 5,541 -1.12%
Tax -5,148 -3,409 -1,536 920 228 152 76 -
NP 11,736 7,949 3,485 25,729 19,606 11,606 5,617 -0.74%
-
NP to SH 11,736 7,949 3,485 25,729 19,606 11,606 5,617 -0.74%
-
Tax Rate 30.49% 30.01% 30.59% -3.71% -1.18% -1.33% -1.37% -
Total Cost 423,487 297,492 152,108 717,222 552,220 379,232 153,198 -1.02%
-
Net Worth 141,433 136,482 137,884 134,698 134,462 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 141,433 136,482 137,884 134,698 134,462 0 0 -100.00%
NOSH 75,230 74,990 75,760 75,673 75,118 74,877 74,893 -0.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 2.70% 2.60% 2.24% 3.46% 3.43% 2.97% 3.54% -
ROE 8.30% 5.82% 2.53% 19.10% 14.58% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 578.52 407.31 205.37 981.78 761.23 521.97 212.05 -1.01%
EPS 15.60 10.60 4.60 34.30 26.10 15.50 7.50 -0.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.82 1.82 1.78 1.79 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 74,670
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 103.62 72.72 37.05 176.89 136.15 93.06 37.81 -1.01%
EPS 2.79 1.89 0.83 6.13 4.67 2.76 1.34 -0.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3367 0.325 0.3283 0.3207 0.3201 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 2.67 2.43 3.00 0.00 0.00 0.00 0.00 -
P/RPS 0.46 0.60 1.46 0.00 0.00 0.00 0.00 -100.00%
P/EPS 17.12 22.92 65.22 0.00 0.00 0.00 0.00 -100.00%
EY 5.84 4.36 1.53 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.34 1.65 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 24/11/00 28/08/00 31/05/00 28/02/00 30/11/99 - - -
Price 2.63 2.54 2.75 3.02 0.00 0.00 0.00 -
P/RPS 0.45 0.62 1.34 0.31 0.00 0.00 0.00 -100.00%
P/EPS 16.86 23.96 59.78 8.88 0.00 0.00 0.00 -100.00%
EY 5.93 4.17 1.67 11.26 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.40 1.51 1.70 0.00 0.00 0.00 -100.00%

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