[MSC] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
11-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -90.63%
YoY- -79.94%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,185,686 1,757,274 1,315,687 771,904 3,098,551 2,497,543 1,590,500 23.48%
PBT 36,075 -67,360 -68,353 8,700 91,132 151,076 99,171 -48.88%
Tax -274,383 536 8,062 -10,060 -34,476 -38,893 -29,125 343.03%
NP -238,308 -66,824 -60,291 -1,360 56,656 112,183 70,046 -
-
NP to SH -172,271 -41,465 -40,539 5,673 60,523 106,389 64,577 -
-
Tax Rate 760.59% - - 115.63% 37.83% 25.74% 29.37% -
Total Cost 2,423,994 1,824,098 1,375,978 773,264 3,041,895 2,385,360 1,520,454 36.27%
-
Net Worth 230,999 360,999 370,000 419,999 426,999 449,393 415,068 -32.22%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 18,000 - 11,583 -
Div Payout % - - - - 29.74% - 17.94% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 230,999 360,999 370,000 419,999 426,999 449,393 415,068 -32.22%
NOSH 100,000 100,000 100,000 100,000 100,000 97,694 96,527 2.37%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -10.90% -3.80% -4.58% -0.18% 1.83% 4.49% 4.40% -
ROE -74.58% -11.49% -10.96% 1.35% 14.17% 23.67% 15.56% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2,185.69 1,757.27 1,315.69 771.90 3,098.55 2,556.49 1,647.71 20.62%
EPS -172.30 -41.50 -40.50 5.70 61.60 108.90 66.90 -
DPS 0.00 0.00 0.00 0.00 18.00 0.00 12.00 -
NAPS 2.31 3.61 3.70 4.20 4.27 4.60 4.30 -33.79%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 520.40 418.40 313.26 183.79 737.75 594.65 378.69 23.48%
EPS -41.02 -9.87 -9.65 1.35 14.41 25.33 15.38 -
DPS 0.00 0.00 0.00 0.00 4.29 0.00 2.76 -
NAPS 0.55 0.8595 0.881 1.00 1.0167 1.07 0.9883 -32.22%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.14 3.15 3.80 4.09 3.99 3.56 4.53 -
P/RPS 0.14 0.18 0.29 0.53 0.13 0.14 0.27 -35.32%
P/EPS -1.82 -7.60 -9.37 72.10 6.59 3.27 6.77 -
EY -54.86 -13.16 -10.67 1.39 15.17 30.59 14.77 -
DY 0.00 0.00 0.00 0.00 4.51 0.00 2.65 -
P/NAPS 1.36 0.87 1.03 0.97 0.93 0.77 1.05 18.72%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 06/11/12 08/08/12 11/05/12 23/02/12 04/11/11 10/08/11 -
Price 3.13 3.21 3.76 4.22 4.58 3.97 4.14 -
P/RPS 0.14 0.18 0.29 0.55 0.15 0.16 0.25 -31.94%
P/EPS -1.82 -7.74 -9.28 74.39 7.57 3.65 6.19 -
EY -55.04 -12.92 -10.78 1.34 13.21 27.43 16.16 -
DY 0.00 0.00 0.00 0.00 3.93 0.00 2.90 -
P/NAPS 1.35 0.89 1.02 1.00 1.07 0.86 0.96 25.38%

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