[MSC] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 608.85%
YoY- 180.83%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 719,961 623,129 651,181 471,318 610,662 418,092 351,649 61.16%
PBT -50,222 16,390 -20,248 91,652 16,683 10,662 -9,156 210.70%
Tax 730 -10,835 -8,210 -30,407 -7,068 -4,254 564 18.74%
NP -49,492 5,555 -28,458 61,245 9,615 6,408 -8,592 220.99%
-
NP to SH -37,052 7,983 -29,131 62,187 8,773 6,989 -5,590 252.45%
-
Tax Rate - 66.11% - 33.18% 42.37% 39.90% - -
Total Cost 769,453 617,574 679,639 410,073 601,047 411,684 360,241 65.77%
-
Net Worth 280,515 269,614 259,776 299,278 306,680 300,602 293,661 -3.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 280,515 269,614 259,776 299,278 306,680 300,602 293,661 -3.00%
NOSH 75,004 75,311 75,079 74,078 74,982 75,150 74,533 0.42%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -6.87% 0.89% -4.37% 12.99% 1.57% 1.53% -2.44% -
ROE -13.21% 2.96% -11.21% 20.78% 2.86% 2.33% -1.90% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 959.90 827.40 867.32 636.24 814.40 556.34 471.80 60.49%
EPS -49.40 10.60 -38.80 82.90 11.70 9.30 -7.50 250.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.58 3.46 4.04 4.09 4.00 3.94 -3.41%
Adjusted Per Share Value based on latest NOSH - 74,078
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 171.42 148.36 155.04 112.22 145.40 99.55 83.73 61.16%
EPS -8.82 1.90 -6.94 14.81 2.09 1.66 -1.33 252.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6679 0.6419 0.6185 0.7126 0.7302 0.7157 0.6992 -3.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.24 3.36 3.11 3.71 3.12 3.00 2.16 -
P/RPS 0.44 0.41 0.36 0.58 0.38 0.54 0.46 -2.91%
P/EPS -8.58 31.70 -8.02 4.42 26.67 32.26 -28.80 -55.36%
EY -11.65 3.15 -12.48 22.63 3.75 3.10 -3.47 124.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.94 0.90 0.92 0.76 0.75 0.55 61.54%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 04/11/10 10/08/10 11/05/10 22/02/10 04/11/09 12/08/09 11/05/09 -
Price 4.80 3.95 3.28 3.46 3.30 3.28 3.12 -
P/RPS 0.50 0.48 0.38 0.54 0.41 0.59 0.66 -16.88%
P/EPS -9.72 37.26 -8.45 4.12 28.21 35.27 -41.60 -62.03%
EY -10.29 2.68 -11.83 24.26 3.55 2.84 -2.40 163.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.10 0.95 0.86 0.81 0.82 0.79 37.90%

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