[MSC] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -209.7%
YoY- -108.03%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 441,587 543,783 771,904 601,008 907,043 852,627 737,873 -28.91%
PBT 993 -77,053 8,700 -59,944 51,905 53,348 45,823 -92.17%
Tax -7,526 18,122 -10,060 4,417 -9,768 -15,904 -13,221 -31.24%
NP -6,533 -58,931 -1,360 -55,527 42,137 37,444 32,602 -
-
NP to SH -926 -46,212 5,673 -45,866 41,812 36,301 28,276 -
-
Tax Rate 757.91% - 115.63% - 18.82% 29.81% 28.85% -
Total Cost 448,120 602,714 773,264 656,535 864,906 815,183 705,271 -26.03%
-
Net Worth 360,999 370,000 419,999 426,999 460,132 430,011 361,821 -0.15%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 18,000 - 12,000 - -
Div Payout % - - - 0.00% - 33.06% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 360,999 370,000 419,999 426,999 460,132 430,011 361,821 -0.15%
NOSH 100,000 100,000 100,000 100,000 100,028 100,002 93,013 4.93%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -1.48% -10.84% -0.18% -9.24% 4.65% 4.39% 4.42% -
ROE -0.26% -12.49% 1.35% -10.74% 9.09% 8.44% 7.81% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 441.59 543.78 771.90 601.01 906.78 852.60 793.30 -32.25%
EPS -0.90 -46.20 5.70 -45.90 41.80 36.30 30.40 -
DPS 0.00 0.00 0.00 18.00 0.00 12.00 0.00 -
NAPS 3.61 3.70 4.20 4.27 4.60 4.30 3.89 -4.84%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 105.14 129.47 183.79 143.10 215.96 203.01 175.68 -28.91%
EPS -0.22 -11.00 1.35 -10.92 9.96 8.64 6.73 -
DPS 0.00 0.00 0.00 4.29 0.00 2.86 0.00 -
NAPS 0.8595 0.881 1.00 1.0167 1.0956 1.0238 0.8615 -0.15%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.15 3.80 4.09 3.99 3.56 4.53 4.02 -
P/RPS 0.71 0.70 0.53 0.66 0.39 0.53 0.51 24.60%
P/EPS -340.17 -8.22 72.10 -8.70 8.52 12.48 13.22 -
EY -0.29 -12.16 1.39 -11.50 11.74 8.01 7.56 -
DY 0.00 0.00 0.00 4.51 0.00 2.65 0.00 -
P/NAPS 0.87 1.03 0.97 0.93 0.77 1.05 1.03 -10.61%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 06/11/12 08/08/12 11/05/12 23/02/12 04/11/11 10/08/11 09/05/11 -
Price 3.21 3.76 4.22 4.58 3.97 4.14 4.38 -
P/RPS 0.73 0.69 0.55 0.76 0.44 0.49 0.55 20.71%
P/EPS -346.65 -8.14 74.39 -9.99 9.50 11.40 14.41 -
EY -0.29 -12.29 1.34 -10.01 10.53 8.77 6.94 -
DY 0.00 0.00 0.00 3.93 0.00 2.90 0.00 -
P/NAPS 0.89 1.02 1.00 1.07 0.86 0.96 1.13 -14.67%

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