[MSC] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
02-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -8.33%
YoY- 2.9%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 595,769 572,598 735,033 490,522 329,717 357,871 557,513 4.52%
PBT 8,088 25,468 77,827 16,366 16,691 10,111 29,752 -58.06%
Tax -5,484 -7,959 -25,093 -7,136 -6,690 -3,860 -10,683 -35.91%
NP 2,604 17,509 52,734 9,230 10,001 6,251 19,069 -73.51%
-
NP to SH 3,027 15,308 45,334 7,460 8,138 6,509 14,446 -64.75%
-
Tax Rate 67.80% 31.25% 32.24% 43.60% 40.08% 38.18% 35.91% -
Total Cost 593,165 555,089 682,299 481,292 319,716 351,620 538,444 6.67%
-
Net Worth 356,429 361,689 350,512 314,224 308,348 306,745 301,644 11.77%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 356,429 361,689 350,512 314,224 308,348 306,745 301,644 11.77%
NOSH 75,675 75,039 75,056 75,353 74,660 74,816 74,849 0.73%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.44% 3.06% 7.17% 1.88% 3.03% 1.75% 3.42% -
ROE 0.85% 4.23% 12.93% 2.37% 2.64% 2.12% 4.79% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 787.27 763.07 979.31 650.96 441.62 478.33 744.84 3.76%
EPS 4.00 20.40 60.40 9.90 10.90 8.70 19.30 -65.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.71 4.82 4.67 4.17 4.13 4.10 4.03 10.96%
Adjusted Per Share Value based on latest NOSH - 75,353
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 141.85 136.33 175.01 116.79 78.50 85.21 132.74 4.52%
EPS 0.72 3.64 10.79 1.78 1.94 1.55 3.44 -64.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8486 0.8612 0.8346 0.7482 0.7342 0.7303 0.7182 11.77%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 8.10 8.10 8.00 8.30 6.50 6.15 7.45 -
P/RPS 1.03 1.06 0.82 1.28 1.47 1.29 1.00 1.99%
P/EPS 202.50 39.71 13.25 83.84 59.63 70.69 38.60 202.22%
EY 0.49 2.52 7.55 1.19 1.68 1.41 2.59 -67.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.68 1.71 1.99 1.57 1.50 1.85 -4.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 12/08/08 12/05/08 15/02/08 02/11/07 07/08/07 08/05/07 21/02/07 -
Price 6.75 8.70 7.30 8.50 8.20 7.45 6.55 -
P/RPS 0.86 1.14 0.75 1.31 1.86 1.56 0.88 -1.52%
P/EPS 168.75 42.65 12.09 85.86 75.23 85.63 33.94 191.59%
EY 0.59 2.34 8.27 1.16 1.33 1.17 2.95 -65.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.80 1.56 2.04 1.99 1.82 1.63 -8.36%

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