[MSC] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
12-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -77.3%
YoY- 135.18%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,276,367 1,871,268 1,168,367 572,598 1,913,143 1,178,110 687,588 121.32%
PBT -28,158 55,593 33,556 25,468 120,995 43,168 26,802 -
Tax -18,629 -21,235 -13,443 -7,959 -42,779 -17,686 -10,550 45.83%
NP -46,787 34,358 20,113 17,509 78,216 25,482 16,252 -
-
NP to SH -46,337 30,603 18,335 15,308 67,441 22,107 14,647 -
-
Tax Rate - 38.20% 40.06% 31.25% 35.36% 40.97% 39.36% -
Total Cost 2,323,154 1,836,910 1,148,254 555,089 1,834,927 1,152,628 671,336 127.92%
-
Net Worth 296,330 369,036 353,925 361,689 350,333 312,495 310,215 -2.99%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 6,001 6,000 6,011 - 13,053 10,941 6,609 -6.20%
Div Payout % 0.00% 19.61% 32.79% - 19.35% 49.49% 45.13% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 296,330 369,036 353,925 361,689 350,333 312,495 310,215 -2.99%
NOSH 75,020 75,007 75,143 75,039 75,017 74,938 75,112 -0.08%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -2.06% 1.84% 1.72% 3.06% 4.09% 2.16% 2.36% -
ROE -15.64% 8.29% 5.18% 4.23% 19.25% 7.07% 4.72% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3,034.33 2,494.78 1,554.85 763.07 2,550.25 1,572.09 915.41 121.50%
EPS -61.80 40.80 24.40 20.40 89.90 29.50 19.50 -
DPS 8.00 8.00 8.00 0.00 17.40 14.60 8.80 -6.12%
NAPS 3.95 4.92 4.71 4.82 4.67 4.17 4.13 -2.91%
Adjusted Per Share Value based on latest NOSH - 75,039
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 541.99 445.54 278.18 136.33 455.51 280.50 163.71 121.32%
EPS -11.03 7.29 4.37 3.64 16.06 5.26 3.49 -
DPS 1.43 1.43 1.43 0.00 3.11 2.61 1.57 -6.01%
NAPS 0.7055 0.8787 0.8427 0.8612 0.8341 0.744 0.7386 -2.99%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.00 5.05 8.10 8.10 8.00 8.30 6.50 -
P/RPS 0.10 0.20 0.52 1.06 0.31 0.53 0.71 -72.76%
P/EPS -4.86 12.38 33.20 39.71 8.90 28.14 33.33 -
EY -20.59 8.08 3.01 2.52 11.24 3.55 3.00 -
DY 2.67 1.58 0.99 0.00 2.18 1.76 1.35 57.23%
P/NAPS 0.76 1.03 1.72 1.68 1.71 1.99 1.57 -38.21%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 06/11/08 12/08/08 12/05/08 15/02/08 02/11/07 07/08/07 -
Price 2.65 3.10 6.75 8.70 7.30 8.50 8.20 -
P/RPS 0.09 0.12 0.43 1.14 0.29 0.54 0.90 -78.30%
P/EPS -4.29 7.60 27.66 42.65 8.12 28.81 42.05 -
EY -23.31 13.16 3.61 2.34 12.32 3.47 2.38 -
DY 3.02 2.58 1.19 0.00 2.38 1.72 1.07 99.09%
P/NAPS 0.67 0.63 1.43 1.80 1.56 2.04 1.99 -51.44%

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