[MSC] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 116.4%
YoY- 121.14%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 452,975 381,640 525,444 528,929 431,709 429,097 336,168 22.06%
PBT -19,231 -1,926 5,643 9,257 6,053 24,039 53,889 -
Tax 4,322 -964 -6,146 -4,526 -34,887 -9,403 -30,712 -
NP -14,909 -2,890 -503 4,731 -28,834 14,636 23,177 -
-
NP to SH -14,907 -2,888 -511 4,721 -28,791 14,716 28,939 -
-
Tax Rate - - 108.91% 48.89% 576.36% 39.12% 56.99% -
Total Cost 467,884 384,530 525,947 524,198 460,543 414,461 312,991 30.83%
-
Net Worth 225,105 235,999 233,999 225,000 225,000 244,000 223,000 0.63%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 225,105 235,999 233,999 225,000 225,000 244,000 223,000 0.63%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -3.29% -0.76% -0.10% 0.89% -6.68% 3.41% 6.89% -
ROE -6.62% -1.22% -0.22% 2.10% -12.80% 6.03% 12.98% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 452.76 381.64 525.44 528.93 431.71 429.10 336.17 22.02%
EPS -14.90 -2.90 -0.50 4.70 -28.80 14.70 28.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.36 2.34 2.25 2.25 2.44 2.23 0.59%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 107.85 90.87 125.11 125.94 102.79 102.17 80.04 22.06%
EPS -3.55 -0.69 -0.12 1.12 -6.86 3.50 6.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.536 0.5619 0.5571 0.5357 0.5357 0.581 0.531 0.62%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.46 2.70 2.55 3.26 3.38 3.26 2.73 -
P/RPS 0.71 0.71 0.49 0.62 0.78 0.76 0.81 -8.43%
P/EPS -16.51 -93.49 -499.02 69.05 -11.74 22.15 9.43 -
EY -6.06 -1.07 -0.20 1.45 -8.52 4.51 10.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.14 1.09 1.45 1.50 1.34 1.22 -7.25%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 12/08/15 11/05/15 24/02/15 10/11/14 12/08/14 07/05/14 28/02/14 -
Price 2.35 2.73 2.83 3.18 3.21 3.48 2.86 -
P/RPS 0.68 0.72 0.54 0.60 0.74 0.81 0.85 -13.85%
P/EPS -15.77 -94.53 -553.82 67.36 -11.15 23.65 9.88 -
EY -6.34 -1.06 -0.18 1.48 -8.97 4.23 10.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.16 1.21 1.41 1.43 1.43 1.28 -12.96%

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