[MSC] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
12-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -416.17%
YoY- 48.22%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 408,401 354,649 557,485 452,975 381,640 525,444 528,929 -15.82%
PBT 32,832 -4,383 28,778 -19,231 -1,926 5,643 9,257 132.38%
Tax -7,896 -3,039 -8,357 4,322 -964 -6,146 -4,526 44.87%
NP 24,936 -7,422 20,421 -14,909 -2,890 -503 4,731 202.55%
-
NP to SH 24,936 -7,421 20,421 -14,907 -2,888 -511 4,721 202.98%
-
Tax Rate 24.05% - 29.04% - - 108.91% 48.89% -
Total Cost 383,465 362,071 537,064 467,884 384,530 525,947 524,198 -18.79%
-
Net Worth 258,999 241,000 238,245 225,105 235,999 233,999 225,000 9.82%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 258,999 241,000 238,245 225,105 235,999 233,999 225,000 9.82%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.11% -2.09% 3.66% -3.29% -0.76% -0.10% 0.89% -
ROE 9.63% -3.08% 8.57% -6.62% -1.22% -0.22% 2.10% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 408.40 354.65 556.91 452.76 381.64 525.44 528.93 -15.82%
EPS 24.90 -7.40 20.40 -14.90 -2.90 -0.50 4.70 203.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.41 2.38 2.25 2.36 2.34 2.25 9.82%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 97.24 84.44 132.73 107.85 90.87 125.11 125.94 -15.82%
EPS 5.94 -1.77 4.86 -3.55 -0.69 -0.12 1.12 203.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6167 0.5738 0.5673 0.536 0.5619 0.5571 0.5357 9.83%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.50 2.48 2.29 2.46 2.70 2.55 3.26 -
P/RPS 0.61 0.70 0.60 0.71 0.71 0.49 0.62 -1.07%
P/EPS 10.03 -33.42 11.23 -16.51 -93.49 -499.02 69.05 -72.33%
EY 9.97 -2.99 8.91 -6.06 -1.07 -0.20 1.45 261.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.03 0.96 1.09 1.14 1.09 1.45 -23.49%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 10/05/16 19/02/16 09/11/15 12/08/15 11/05/15 24/02/15 10/11/14 -
Price 2.77 2.31 2.35 2.35 2.73 2.83 3.18 -
P/RPS 0.68 0.65 0.61 0.68 0.72 0.54 0.60 8.69%
P/EPS 11.11 -31.13 11.52 -15.77 -94.53 -553.82 67.36 -69.89%
EY 9.00 -3.21 8.68 -6.34 -1.06 -0.18 1.48 232.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.96 0.99 1.04 1.16 1.21 1.41 -16.78%

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