[MSC] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
07-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 25.03%
YoY- -18.95%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 572,598 735,033 490,522 329,717 357,871 557,513 396,140 27.81%
PBT 25,468 77,827 16,366 16,691 10,111 29,752 10,636 78.88%
Tax -7,959 -25,093 -7,136 -6,690 -3,860 -10,683 -2,272 130.48%
NP 17,509 52,734 9,230 10,001 6,251 19,069 8,364 63.56%
-
NP to SH 15,308 45,334 7,460 8,138 6,509 14,446 7,250 64.50%
-
Tax Rate 31.25% 32.24% 43.60% 40.08% 38.18% 35.91% 21.36% -
Total Cost 555,089 682,299 481,292 319,716 351,620 538,444 387,776 26.98%
-
Net Worth 361,689 350,512 314,224 308,348 306,745 301,644 290,747 15.65%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 361,689 350,512 314,224 308,348 306,745 301,644 290,747 15.65%
NOSH 75,039 75,056 75,353 74,660 74,816 74,849 74,742 0.26%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.06% 7.17% 1.88% 3.03% 1.75% 3.42% 2.11% -
ROE 4.23% 12.93% 2.37% 2.64% 2.12% 4.79% 2.49% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 763.07 979.31 650.96 441.62 478.33 744.84 530.01 27.47%
EPS 20.40 60.40 9.90 10.90 8.70 19.30 9.70 64.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.82 4.67 4.17 4.13 4.10 4.03 3.89 15.34%
Adjusted Per Share Value based on latest NOSH - 74,660
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 136.33 175.01 116.79 78.50 85.21 132.74 94.32 27.80%
EPS 3.64 10.79 1.78 1.94 1.55 3.44 1.73 64.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8612 0.8346 0.7482 0.7342 0.7303 0.7182 0.6923 15.65%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 8.10 8.00 8.30 6.50 6.15 7.45 6.00 -
P/RPS 1.06 0.82 1.28 1.47 1.29 1.00 1.13 -4.16%
P/EPS 39.71 13.25 83.84 59.63 70.69 38.60 61.86 -25.56%
EY 2.52 7.55 1.19 1.68 1.41 2.59 1.62 34.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.71 1.99 1.57 1.50 1.85 1.54 5.96%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 12/05/08 15/02/08 02/11/07 07/08/07 08/05/07 21/02/07 27/10/06 -
Price 8.70 7.30 8.50 8.20 7.45 6.55 6.00 -
P/RPS 1.14 0.75 1.31 1.86 1.56 0.88 1.13 0.58%
P/EPS 42.65 12.09 85.86 75.23 85.63 33.94 61.86 -21.93%
EY 2.34 8.27 1.16 1.33 1.17 2.95 1.62 27.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.56 2.04 1.99 1.82 1.63 1.54 10.94%

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