[MSC] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -727.16%
YoY- -269.72%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 610,662 418,092 351,649 405,099 702,901 595,769 572,598 4.37%
PBT 16,683 10,662 -9,156 -83,751 22,037 8,088 25,468 -24.55%
Tax -7,068 -4,254 564 2,606 -7,792 -5,484 -7,959 -7.60%
NP 9,615 6,408 -8,592 -81,145 14,245 2,604 17,509 -32.91%
-
NP to SH 8,773 6,989 -5,590 -76,940 12,268 3,027 15,308 -30.98%
-
Tax Rate 42.37% 39.90% - - 35.36% 67.80% 31.25% -
Total Cost 601,047 411,684 360,241 486,244 688,656 593,165 555,089 5.44%
-
Net Worth 306,680 300,602 293,661 298,559 368,040 356,429 361,689 -10.40%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 306,680 300,602 293,661 298,559 368,040 356,429 361,689 -10.40%
NOSH 74,982 75,150 74,533 75,015 74,804 75,675 75,039 -0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.57% 1.53% -2.44% -20.03% 2.03% 0.44% 3.06% -
ROE 2.86% 2.33% -1.90% -25.77% 3.33% 0.85% 4.23% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 814.40 556.34 471.80 540.02 939.65 787.27 763.07 4.43%
EPS 11.70 9.30 -7.50 -102.60 16.40 4.00 20.40 -30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.09 4.00 3.94 3.98 4.92 4.71 4.82 -10.36%
Adjusted Per Share Value based on latest NOSH - 75,015
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 145.40 99.55 83.73 96.45 167.36 141.85 136.33 4.38%
EPS 2.09 1.66 -1.33 -18.32 2.92 0.72 3.64 -30.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7302 0.7157 0.6992 0.7109 0.8763 0.8486 0.8612 -10.40%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.12 3.00 2.16 3.00 5.05 8.10 8.10 -
P/RPS 0.38 0.54 0.46 0.56 0.54 1.03 1.06 -49.50%
P/EPS 26.67 32.26 -28.80 -2.92 30.79 202.50 39.71 -23.28%
EY 3.75 3.10 -3.47 -34.19 3.25 0.49 2.52 30.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.75 0.55 0.75 1.03 1.72 1.68 -41.04%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 04/11/09 12/08/09 11/05/09 24/02/09 06/11/08 12/08/08 12/05/08 -
Price 3.30 3.28 3.12 2.65 3.10 6.75 8.70 -
P/RPS 0.41 0.59 0.66 0.49 0.33 0.86 1.14 -49.39%
P/EPS 28.21 35.27 -41.60 -2.58 18.90 168.75 42.65 -24.06%
EY 3.55 2.84 -2.40 -38.70 5.29 0.59 2.34 31.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.82 0.79 0.67 0.63 1.43 1.80 -41.24%

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