[MSC] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
11-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 87.94%
YoY- -136.52%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,851,720 1,380,403 769,741 351,649 2,276,367 1,871,268 1,168,367 35.82%
PBT 109,840 18,188 1,505 -9,156 -28,158 55,593 33,556 119.98%
Tax -41,165 -10,758 -3,690 564 -18,629 -21,235 -13,443 110.44%
NP 68,675 7,430 -2,185 -8,592 -46,787 34,358 20,113 126.24%
-
NP to SH 72,358 10,171 1,398 -5,590 -46,337 30,603 18,335 149.10%
-
Tax Rate 37.48% 59.15% 245.18% - - 38.20% 40.06% -
Total Cost 1,783,045 1,372,973 771,926 360,241 2,323,154 1,836,910 1,148,254 33.98%
-
Net Worth 367,799 305,877 294,315 293,661 296,330 369,036 353,925 2.58%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 6,001 6,000 6,011 -
Div Payout % - - - - 0.00% 19.61% 32.79% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 367,799 305,877 294,315 293,661 296,330 369,036 353,925 2.58%
NOSH 75,061 74,786 73,578 74,533 75,020 75,007 75,143 -0.07%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.71% 0.54% -0.28% -2.44% -2.06% 1.84% 1.72% -
ROE 19.67% 3.33% 0.48% -1.90% -15.64% 8.29% 5.18% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2,466.95 1,845.79 1,046.14 471.80 3,034.33 2,494.78 1,554.85 35.91%
EPS 96.50 13.60 1.90 -7.50 -61.80 40.80 24.40 149.46%
DPS 0.00 0.00 0.00 0.00 8.00 8.00 8.00 -
NAPS 4.90 4.09 4.00 3.94 3.95 4.92 4.71 2.66%
Adjusted Per Share Value based on latest NOSH - 74,533
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 440.89 328.67 183.27 83.73 541.99 445.54 278.18 35.82%
EPS 17.23 2.42 0.33 -1.33 -11.03 7.29 4.37 148.95%
DPS 0.00 0.00 0.00 0.00 1.43 1.43 1.43 -
NAPS 0.8757 0.7283 0.7008 0.6992 0.7055 0.8787 0.8427 2.58%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.71 3.12 3.00 2.16 3.00 5.05 8.10 -
P/RPS 0.15 0.17 0.29 0.46 0.10 0.20 0.52 -56.24%
P/EPS 3.85 22.94 157.89 -28.80 -4.86 12.38 33.20 -76.12%
EY 25.98 4.36 0.63 -3.47 -20.59 8.08 3.01 319.12%
DY 0.00 0.00 0.00 0.00 2.67 1.58 0.99 -
P/NAPS 0.76 0.76 0.75 0.55 0.76 1.03 1.72 -41.90%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 04/11/09 12/08/09 11/05/09 24/02/09 06/11/08 12/08/08 -
Price 3.46 3.30 3.28 3.12 2.65 3.10 6.75 -
P/RPS 0.14 0.18 0.31 0.66 0.09 0.12 0.43 -52.57%
P/EPS 3.59 24.26 172.63 -41.60 -4.29 7.60 27.66 -74.26%
EY 27.86 4.12 0.58 -2.40 -23.31 13.16 3.61 289.07%
DY 0.00 0.00 0.00 0.00 3.02 2.58 1.19 -
P/NAPS 0.71 0.81 0.82 0.79 0.67 0.63 1.43 -37.21%

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