[MSC] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 611.41%
YoY- 256.16%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,994,271 1,274,310 651,181 1,851,720 1,380,403 769,741 351,649 217.68%
PBT -54,080 -3,858 -20,248 109,840 18,188 1,505 -9,156 226.40%
Tax -18,315 -19,045 -8,210 -41,165 -10,758 -3,690 564 -
NP -72,395 -22,903 -28,458 68,675 7,430 -2,185 -8,592 313.53%
-
NP to SH -58,200 -21,148 -29,131 72,358 10,171 1,398 -5,590 376.12%
-
Tax Rate - - - 37.48% 59.15% 245.18% - -
Total Cost 2,066,666 1,297,213 679,639 1,783,045 1,372,973 771,926 360,241 220.12%
-
Net Worth 280,500 268,474 259,776 367,799 305,877 294,315 293,661 -3.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 280,500 268,474 259,776 367,799 305,877 294,315 293,661 -3.00%
NOSH 75,000 74,992 75,079 75,061 74,786 73,578 74,533 0.41%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -3.63% -1.80% -4.37% 3.71% 0.54% -0.28% -2.44% -
ROE -20.75% -7.88% -11.21% 19.67% 3.33% 0.48% -1.90% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2,659.03 1,699.24 867.32 2,466.95 1,845.79 1,046.14 471.80 216.36%
EPS -77.60 -28.20 -38.80 96.50 13.60 1.90 -7.50 374.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.58 3.46 4.90 4.09 4.00 3.94 -3.41%
Adjusted Per Share Value based on latest NOSH - 74,078
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 474.83 303.41 155.04 440.89 328.67 183.27 83.73 217.67%
EPS -13.86 -5.04 -6.94 17.23 2.42 0.33 -1.33 376.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6679 0.6392 0.6185 0.8757 0.7283 0.7008 0.6992 -3.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.24 3.36 3.11 3.71 3.12 3.00 2.16 -
P/RPS 0.16 0.20 0.36 0.15 0.17 0.29 0.46 -50.50%
P/EPS -5.46 -11.91 -8.02 3.85 22.94 157.89 -28.80 -66.96%
EY -18.30 -8.39 -12.48 25.98 4.36 0.63 -3.47 202.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.94 0.90 0.76 0.76 0.75 0.55 61.54%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 04/11/10 10/08/10 11/05/10 22/02/10 04/11/09 12/08/09 11/05/09 -
Price 4.80 3.95 3.28 3.46 3.30 3.28 3.12 -
P/RPS 0.18 0.23 0.38 0.14 0.18 0.31 0.66 -57.91%
P/EPS -6.19 -14.01 -8.45 3.59 24.26 172.63 -41.60 -71.88%
EY -16.17 -7.14 -11.83 27.86 4.12 0.58 -2.40 256.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.10 0.95 0.71 0.81 0.82 0.79 37.90%

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