[MSC] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -251.41%
YoY- -168.71%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,380,403 769,741 351,649 2,276,367 1,871,268 1,168,367 572,598 79.69%
PBT 18,188 1,505 -9,156 -28,158 55,593 33,556 25,468 -20.08%
Tax -10,758 -3,690 564 -18,629 -21,235 -13,443 -7,959 22.22%
NP 7,430 -2,185 -8,592 -46,787 34,358 20,113 17,509 -43.50%
-
NP to SH 10,171 1,398 -5,590 -46,337 30,603 18,335 15,308 -23.83%
-
Tax Rate 59.15% 245.18% - - 38.20% 40.06% 31.25% -
Total Cost 1,372,973 771,926 360,241 2,323,154 1,836,910 1,148,254 555,089 82.79%
-
Net Worth 305,877 294,315 293,661 296,330 369,036 353,925 361,689 -10.56%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 6,001 6,000 6,011 - -
Div Payout % - - - 0.00% 19.61% 32.79% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 305,877 294,315 293,661 296,330 369,036 353,925 361,689 -10.56%
NOSH 74,786 73,578 74,533 75,020 75,007 75,143 75,039 -0.22%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.54% -0.28% -2.44% -2.06% 1.84% 1.72% 3.06% -
ROE 3.33% 0.48% -1.90% -15.64% 8.29% 5.18% 4.23% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,845.79 1,046.14 471.80 3,034.33 2,494.78 1,554.85 763.07 80.09%
EPS 13.60 1.90 -7.50 -61.80 40.80 24.40 20.40 -23.66%
DPS 0.00 0.00 0.00 8.00 8.00 8.00 0.00 -
NAPS 4.09 4.00 3.94 3.95 4.92 4.71 4.82 -10.36%
Adjusted Per Share Value based on latest NOSH - 75,015
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 328.67 183.27 83.73 541.99 445.54 278.18 136.33 79.69%
EPS 2.42 0.33 -1.33 -11.03 7.29 4.37 3.64 -23.80%
DPS 0.00 0.00 0.00 1.43 1.43 1.43 0.00 -
NAPS 0.7283 0.7008 0.6992 0.7055 0.8787 0.8427 0.8612 -10.56%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.12 3.00 2.16 3.00 5.05 8.10 8.10 -
P/RPS 0.17 0.29 0.46 0.10 0.20 0.52 1.06 -70.44%
P/EPS 22.94 157.89 -28.80 -4.86 12.38 33.20 39.71 -30.61%
EY 4.36 0.63 -3.47 -20.59 8.08 3.01 2.52 44.07%
DY 0.00 0.00 0.00 2.67 1.58 0.99 0.00 -
P/NAPS 0.76 0.75 0.55 0.76 1.03 1.72 1.68 -41.04%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 04/11/09 12/08/09 11/05/09 24/02/09 06/11/08 12/08/08 12/05/08 -
Price 3.30 3.28 3.12 2.65 3.10 6.75 8.70 -
P/RPS 0.18 0.31 0.66 0.09 0.12 0.43 1.14 -70.75%
P/EPS 24.26 172.63 -41.60 -4.29 7.60 27.66 42.65 -31.32%
EY 4.12 0.58 -2.40 -23.31 13.16 3.61 2.34 45.75%
DY 0.00 0.00 0.00 3.02 2.58 1.19 0.00 -
P/NAPS 0.81 0.82 0.79 0.67 0.63 1.43 1.80 -41.24%

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