[MSC] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
15-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 507.69%
YoY- 213.82%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 702,901 595,769 572,598 735,033 490,522 329,717 357,871 56.64%
PBT 22,037 8,088 25,468 77,827 16,366 16,691 10,111 67.86%
Tax -7,792 -5,484 -7,959 -25,093 -7,136 -6,690 -3,860 59.52%
NP 14,245 2,604 17,509 52,734 9,230 10,001 6,251 72.91%
-
NP to SH 12,268 3,027 15,308 45,334 7,460 8,138 6,509 52.40%
-
Tax Rate 35.36% 67.80% 31.25% 32.24% 43.60% 40.08% 38.18% -
Total Cost 688,656 593,165 555,089 682,299 481,292 319,716 351,620 56.34%
-
Net Worth 368,040 356,429 361,689 350,512 314,224 308,348 306,745 12.87%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 368,040 356,429 361,689 350,512 314,224 308,348 306,745 12.87%
NOSH 74,804 75,675 75,039 75,056 75,353 74,660 74,816 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.03% 0.44% 3.06% 7.17% 1.88% 3.03% 1.75% -
ROE 3.33% 0.85% 4.23% 12.93% 2.37% 2.64% 2.12% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 939.65 787.27 763.07 979.31 650.96 441.62 478.33 56.66%
EPS 16.40 4.00 20.40 60.40 9.90 10.90 8.70 52.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.92 4.71 4.82 4.67 4.17 4.13 4.10 12.88%
Adjusted Per Share Value based on latest NOSH - 75,056
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 167.36 141.85 136.33 175.01 116.79 78.50 85.21 56.64%
EPS 2.92 0.72 3.64 10.79 1.78 1.94 1.55 52.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8763 0.8486 0.8612 0.8346 0.7482 0.7342 0.7303 12.88%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 5.05 8.10 8.10 8.00 8.30 6.50 6.15 -
P/RPS 0.54 1.03 1.06 0.82 1.28 1.47 1.29 -43.95%
P/EPS 30.79 202.50 39.71 13.25 83.84 59.63 70.69 -42.45%
EY 3.25 0.49 2.52 7.55 1.19 1.68 1.41 74.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.72 1.68 1.71 1.99 1.57 1.50 -22.11%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 06/11/08 12/08/08 12/05/08 15/02/08 02/11/07 07/08/07 08/05/07 -
Price 3.10 6.75 8.70 7.30 8.50 8.20 7.45 -
P/RPS 0.33 0.86 1.14 0.75 1.31 1.86 1.56 -64.39%
P/EPS 18.90 168.75 42.65 12.09 85.86 75.23 85.63 -63.37%
EY 5.29 0.59 2.34 8.27 1.16 1.33 1.17 172.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.43 1.80 1.56 2.04 1.99 1.82 -50.60%

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