[MSC] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
10-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 127.4%
YoY- 14.22%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 737,873 744,563 719,961 623,129 651,181 471,318 610,662 13.45%
PBT 45,823 -24,383 -50,222 16,390 -20,248 91,652 16,683 96.24%
Tax -13,221 -3,453 730 -10,835 -8,210 -30,407 -7,068 51.87%
NP 32,602 -27,836 -49,492 5,555 -28,458 61,245 9,615 125.86%
-
NP to SH 28,276 -22,048 -37,052 7,983 -29,131 62,187 8,773 118.35%
-
Tax Rate 28.85% - - 66.11% - 33.18% 42.37% -
Total Cost 705,271 772,399 769,453 617,574 679,639 410,073 601,047 11.26%
-
Net Worth 361,821 264,725 280,515 269,614 259,776 299,278 306,680 11.66%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 361,821 264,725 280,515 269,614 259,776 299,278 306,680 11.66%
NOSH 93,013 74,993 75,004 75,311 75,079 74,078 74,982 15.46%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.42% -3.74% -6.87% 0.89% -4.37% 12.99% 1.57% -
ROE 7.81% -8.33% -13.21% 2.96% -11.21% 20.78% 2.86% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 793.30 992.84 959.90 827.40 867.32 636.24 814.40 -1.73%
EPS 30.40 -29.40 -49.40 10.60 -38.80 82.90 11.70 89.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.89 3.53 3.74 3.58 3.46 4.04 4.09 -3.29%
Adjusted Per Share Value based on latest NOSH - 75,311
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 175.68 177.28 171.42 148.36 155.04 112.22 145.40 13.45%
EPS 6.73 -5.25 -8.82 1.90 -6.94 14.81 2.09 118.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8615 0.6303 0.6679 0.6419 0.6185 0.7126 0.7302 11.66%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.02 4.47 4.24 3.36 3.11 3.71 3.12 -
P/RPS 0.51 0.45 0.44 0.41 0.36 0.58 0.38 21.69%
P/EPS 13.22 -15.20 -8.58 31.70 -8.02 4.42 26.67 -37.39%
EY 7.56 -6.58 -11.65 3.15 -12.48 22.63 3.75 59.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.27 1.13 0.94 0.90 0.92 0.76 22.48%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 09/05/11 24/02/11 04/11/10 10/08/10 11/05/10 22/02/10 04/11/09 -
Price 4.38 4.15 4.80 3.95 3.28 3.46 3.30 -
P/RPS 0.55 0.42 0.50 0.48 0.38 0.54 0.41 21.65%
P/EPS 14.41 -14.12 -9.72 37.26 -8.45 4.12 28.21 -36.12%
EY 6.94 -7.08 -10.29 2.68 -11.83 24.26 3.55 56.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.18 1.28 1.10 0.95 0.86 0.81 24.87%

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