[MSC] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
09-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -22.14%
YoY- -19.27%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 377,419 306,632 351,655 465,860 424,112 451,203 579,591 -24.93%
PBT 10,511 13,781 11,597 15,159 25,895 33,109 33,539 -53.95%
Tax -2,763 -4,494 -1,936 -3,209 -7,538 -9,929 -14,135 -66.41%
NP 7,748 9,287 9,661 11,950 18,357 23,180 19,404 -45.86%
-
NP to SH 10,041 9,287 11,428 11,293 14,505 23,180 19,404 -35.62%
-
Tax Rate 26.29% 32.61% 16.69% 21.17% 29.11% 29.99% 42.14% -
Total Cost 369,671 297,345 341,994 453,910 405,755 428,023 560,187 -24.26%
-
Net Worth 289,990 302,184 299,022 238,573 256,280 240,943 224,888 18.52%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 289,990 302,184 299,022 238,573 256,280 240,943 224,888 18.52%
NOSH 74,932 71,438 74,755 74,788 75,155 75,060 74,962 -0.02%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.05% 3.03% 2.75% 2.57% 4.33% 5.14% 3.35% -
ROE 3.46% 3.07% 3.82% 4.73% 5.66% 9.62% 8.63% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 503.68 429.23 470.41 622.91 564.31 601.12 773.17 -24.91%
EPS 13.40 13.00 15.20 15.10 19.30 24.90 25.90 -35.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.87 4.23 4.00 3.19 3.41 3.21 3.00 18.55%
Adjusted Per Share Value based on latest NOSH - 74,788
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 89.86 73.01 83.73 110.92 100.98 107.43 138.00 -24.93%
EPS 2.39 2.21 2.72 2.69 3.45 5.52 4.62 -35.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6905 0.7195 0.712 0.568 0.6102 0.5737 0.5354 18.53%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 6.00 6.00 6.00 6.00 6.00 6.10 6.00 -
P/RPS 1.19 1.40 1.28 0.96 1.06 1.01 0.78 32.62%
P/EPS 44.78 46.15 39.25 39.74 31.09 19.75 23.18 55.29%
EY 2.23 2.17 2.55 2.52 3.22 5.06 4.31 -35.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.42 1.50 1.88 1.76 1.90 2.00 -15.66%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 19/09/06 03/05/06 28/02/06 09/11/05 28/07/05 26/04/05 23/02/05 -
Price 6.00 6.00 6.00 6.00 6.00 6.00 6.30 -
P/RPS 1.19 1.40 1.28 0.96 1.06 1.00 0.81 29.32%
P/EPS 44.78 46.15 39.25 39.74 31.09 19.43 24.34 50.31%
EY 2.23 2.17 2.55 2.52 3.22 5.15 4.11 -33.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.42 1.50 1.88 1.76 1.87 2.10 -18.37%

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