[MSC] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
06-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 305.29%
YoY- 64.45%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 418,092 351,649 405,099 702,901 595,769 572,598 735,033 -31.37%
PBT 10,662 -9,156 -83,751 22,037 8,088 25,468 77,827 -73.45%
Tax -4,254 564 2,606 -7,792 -5,484 -7,959 -25,093 -69.40%
NP 6,408 -8,592 -81,145 14,245 2,604 17,509 52,734 -75.49%
-
NP to SH 6,989 -5,590 -76,940 12,268 3,027 15,308 45,334 -71.28%
-
Tax Rate 39.90% - - 35.36% 67.80% 31.25% 32.24% -
Total Cost 411,684 360,241 486,244 688,656 593,165 555,089 682,299 -28.61%
-
Net Worth 300,602 293,661 298,559 368,040 356,429 361,689 350,512 -9.74%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 300,602 293,661 298,559 368,040 356,429 361,689 350,512 -9.74%
NOSH 75,150 74,533 75,015 74,804 75,675 75,039 75,056 0.08%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.53% -2.44% -20.03% 2.03% 0.44% 3.06% 7.17% -
ROE 2.33% -1.90% -25.77% 3.33% 0.85% 4.23% 12.93% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 556.34 471.80 540.02 939.65 787.27 763.07 979.31 -31.43%
EPS 9.30 -7.50 -102.60 16.40 4.00 20.40 60.40 -71.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.94 3.98 4.92 4.71 4.82 4.67 -9.81%
Adjusted Per Share Value based on latest NOSH - 74,804
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 99.55 83.73 96.45 167.36 141.85 136.33 175.01 -31.37%
EPS 1.66 -1.33 -18.32 2.92 0.72 3.64 10.79 -71.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7157 0.6992 0.7109 0.8763 0.8486 0.8612 0.8346 -9.74%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.00 2.16 3.00 5.05 8.10 8.10 8.00 -
P/RPS 0.54 0.46 0.56 0.54 1.03 1.06 0.82 -24.32%
P/EPS 32.26 -28.80 -2.92 30.79 202.50 39.71 13.25 81.07%
EY 3.10 -3.47 -34.19 3.25 0.49 2.52 7.55 -44.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.55 0.75 1.03 1.72 1.68 1.71 -42.30%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 12/08/09 11/05/09 24/02/09 06/11/08 12/08/08 12/05/08 15/02/08 -
Price 3.28 3.12 2.65 3.10 6.75 8.70 7.30 -
P/RPS 0.59 0.66 0.49 0.33 0.86 1.14 0.75 -14.79%
P/EPS 35.27 -41.60 -2.58 18.90 168.75 42.65 12.09 104.30%
EY 2.84 -2.40 -38.70 5.29 0.59 2.34 8.27 -50.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.67 0.63 1.43 1.80 1.56 -34.89%

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