[MSC] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
04-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.53%
YoY- -28.49%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 623,129 651,181 471,318 610,662 418,092 351,649 405,099 33.35%
PBT 16,390 -20,248 91,652 16,683 10,662 -9,156 -83,751 -
Tax -10,835 -8,210 -30,407 -7,068 -4,254 564 2,606 -
NP 5,555 -28,458 61,245 9,615 6,408 -8,592 -81,145 -
-
NP to SH 7,983 -29,131 62,187 8,773 6,989 -5,590 -76,940 -
-
Tax Rate 66.11% - 33.18% 42.37% 39.90% - - -
Total Cost 617,574 679,639 410,073 601,047 411,684 360,241 486,244 17.33%
-
Net Worth 269,614 259,776 299,278 306,680 300,602 293,661 298,559 -6.58%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 269,614 259,776 299,278 306,680 300,602 293,661 298,559 -6.58%
NOSH 75,311 75,079 74,078 74,982 75,150 74,533 75,015 0.26%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.89% -4.37% 12.99% 1.57% 1.53% -2.44% -20.03% -
ROE 2.96% -11.21% 20.78% 2.86% 2.33% -1.90% -25.77% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 827.40 867.32 636.24 814.40 556.34 471.80 540.02 33.00%
EPS 10.60 -38.80 82.90 11.70 9.30 -7.50 -102.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.58 3.46 4.04 4.09 4.00 3.94 3.98 -6.83%
Adjusted Per Share Value based on latest NOSH - 74,982
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 148.36 155.04 112.22 145.40 99.55 83.73 96.45 33.35%
EPS 1.90 -6.94 14.81 2.09 1.66 -1.33 -18.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6419 0.6185 0.7126 0.7302 0.7157 0.6992 0.7109 -6.59%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.36 3.11 3.71 3.12 3.00 2.16 3.00 -
P/RPS 0.41 0.36 0.58 0.38 0.54 0.46 0.56 -18.81%
P/EPS 31.70 -8.02 4.42 26.67 32.26 -28.80 -2.92 -
EY 3.15 -12.48 22.63 3.75 3.10 -3.47 -34.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.90 0.92 0.76 0.75 0.55 0.75 16.29%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 10/08/10 11/05/10 22/02/10 04/11/09 12/08/09 11/05/09 24/02/09 -
Price 3.95 3.28 3.46 3.30 3.28 3.12 2.65 -
P/RPS 0.48 0.38 0.54 0.41 0.59 0.66 0.49 -1.36%
P/EPS 37.26 -8.45 4.12 28.21 35.27 -41.60 -2.58 -
EY 2.68 -11.83 24.26 3.55 2.84 -2.40 -38.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.95 0.86 0.81 0.82 0.79 0.67 39.29%

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