[MSC] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
04-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -564.14%
YoY- -522.34%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 852,627 737,873 744,563 719,961 623,129 651,181 471,318 48.62%
PBT 53,348 45,823 -24,383 -50,222 16,390 -20,248 91,652 -30.35%
Tax -15,904 -13,221 -3,453 730 -10,835 -8,210 -30,407 -35.16%
NP 37,444 32,602 -27,836 -49,492 5,555 -28,458 61,245 -28.03%
-
NP to SH 36,301 28,276 -22,048 -37,052 7,983 -29,131 62,187 -30.22%
-
Tax Rate 29.81% 28.85% - - 66.11% - 33.18% -
Total Cost 815,183 705,271 772,399 769,453 617,574 679,639 410,073 58.29%
-
Net Worth 430,011 361,821 264,725 280,515 269,614 259,776 299,278 27.41%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 12,000 - - - - - - -
Div Payout % 33.06% - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 430,011 361,821 264,725 280,515 269,614 259,776 299,278 27.41%
NOSH 100,002 93,013 74,993 75,004 75,311 75,079 74,078 22.21%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.39% 4.42% -3.74% -6.87% 0.89% -4.37% 12.99% -
ROE 8.44% 7.81% -8.33% -13.21% 2.96% -11.21% 20.78% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 852.60 793.30 992.84 959.90 827.40 867.32 636.24 21.61%
EPS 36.30 30.40 -29.40 -49.40 10.60 -38.80 82.90 -42.42%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.30 3.89 3.53 3.74 3.58 3.46 4.04 4.25%
Adjusted Per Share Value based on latest NOSH - 75,004
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 203.01 175.68 177.28 171.42 148.36 155.04 112.22 48.62%
EPS 8.64 6.73 -5.25 -8.82 1.90 -6.94 14.81 -30.25%
DPS 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0238 0.8615 0.6303 0.6679 0.6419 0.6185 0.7126 27.40%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.53 4.02 4.47 4.24 3.36 3.11 3.71 -
P/RPS 0.53 0.51 0.45 0.44 0.41 0.36 0.58 -5.84%
P/EPS 12.48 13.22 -15.20 -8.58 31.70 -8.02 4.42 100.14%
EY 8.01 7.56 -6.58 -11.65 3.15 -12.48 22.63 -50.05%
DY 2.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.03 1.27 1.13 0.94 0.90 0.92 9.23%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 10/08/11 09/05/11 24/02/11 04/11/10 10/08/10 11/05/10 22/02/10 -
Price 4.14 4.38 4.15 4.80 3.95 3.28 3.46 -
P/RPS 0.49 0.55 0.42 0.50 0.48 0.38 0.54 -6.28%
P/EPS 11.40 14.41 -14.12 -9.72 37.26 -8.45 4.12 97.46%
EY 8.77 6.94 -7.08 -10.29 2.68 -11.83 24.26 -49.34%
DY 2.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.13 1.18 1.28 1.10 0.95 0.86 7.63%

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