[MSC] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
11-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 70.72%
YoY- -119.62%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,464,855 1,329,100 834,615 381,640 1,915,179 1,389,735 860,806 42.39%
PBT 3,238 7,621 -21,157 -1,926 44,992 39,349 30,092 -77.28%
Tax -8,038 -4,999 3,358 -964 -54,962 -48,816 -44,290 -67.84%
NP -4,800 2,622 -17,799 -2,890 -9,970 -9,467 -14,198 -51.37%
-
NP to SH -4,795 2,626 -17,795 -2,888 -9,865 -9,354 -14,075 -51.12%
-
Tax Rate 248.24% 65.60% - - 122.16% 124.06% 147.18% -
Total Cost 1,469,655 1,326,478 852,414 384,530 1,925,149 1,399,202 875,004 41.16%
-
Net Worth 241,000 240,380 224,936 235,999 233,999 225,000 225,000 4.67%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 241,000 240,380 224,936 235,999 233,999 225,000 225,000 4.67%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -0.33% 0.20% -2.13% -0.76% -0.52% -0.68% -1.65% -
ROE -1.99% 1.09% -7.91% -1.22% -4.22% -4.16% -6.26% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,464.86 1,315.94 834.85 381.64 1,915.18 1,389.74 860.81 42.39%
EPS -4.80 2.60 -17.80 -2.90 -9.90 -9.40 -14.10 -51.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.38 2.25 2.36 2.34 2.25 2.25 4.67%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 348.78 316.45 198.72 90.87 456.00 330.89 204.95 42.40%
EPS -1.14 0.63 -4.24 -0.69 -2.35 -2.23 -3.35 -51.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5738 0.5723 0.5356 0.5619 0.5571 0.5357 0.5357 4.67%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.48 2.29 2.46 2.70 2.55 3.26 3.38 -
P/RPS 0.17 0.21 0.34 0.71 0.13 0.23 0.39 -42.42%
P/EPS -51.72 88.08 -13.82 -93.49 -25.85 -34.85 -24.01 66.55%
EY -1.93 1.14 -7.24 -1.07 -3.87 -2.87 -4.16 -39.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.96 1.09 1.14 1.09 1.45 1.50 -22.11%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 09/11/15 12/08/15 11/05/15 24/02/15 10/11/14 12/08/14 -
Price 2.31 2.35 2.35 2.73 2.83 3.18 3.21 -
P/RPS 0.16 0.21 0.32 0.72 0.15 0.23 0.37 -42.72%
P/EPS -48.18 90.38 -13.20 -94.53 -28.69 -34.00 -22.81 64.40%
EY -2.08 1.11 -7.57 -1.06 -3.49 -2.94 -4.38 -39.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.99 1.04 1.16 1.21 1.41 1.43 -23.27%

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