[MSC] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 229.61%
YoY- 122.12%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 528,929 431,709 429,097 336,168 420,334 404,498 420,980 16.42%
PBT 9,257 6,053 24,039 53,889 -13,436 9,820 20,105 -40.34%
Tax -4,526 -34,887 -9,403 -30,712 -9,420 -17,928 -1,343 124.61%
NP 4,731 -28,834 14,636 23,177 -22,856 -8,108 18,762 -60.05%
-
NP to SH 4,721 -28,791 14,716 28,939 -22,327 -4,879 15,050 -53.80%
-
Tax Rate 48.89% 576.36% 39.12% 56.99% - 182.57% 6.68% -
Total Cost 524,198 460,543 414,461 312,991 443,190 412,606 402,218 19.29%
-
Net Worth 225,000 225,000 244,000 223,000 220,000 241,000 245,000 -5.51%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 225,000 225,000 244,000 223,000 220,000 241,000 245,000 -5.51%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.89% -6.68% 3.41% 6.89% -5.44% -2.00% 4.46% -
ROE 2.10% -12.80% 6.03% 12.98% -10.15% -2.02% 6.14% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 528.93 431.71 429.10 336.17 420.33 404.50 420.98 16.42%
EPS 4.70 -28.80 14.70 28.90 -22.30 -4.90 15.10 -54.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.25 2.44 2.23 2.20 2.41 2.45 -5.51%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 125.94 102.79 102.17 80.04 100.08 96.31 100.23 16.42%
EPS 1.12 -6.86 3.50 6.89 -5.32 -1.16 3.58 -53.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5357 0.5357 0.581 0.531 0.5238 0.5738 0.5833 -5.51%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.26 3.38 3.26 2.73 2.69 3.25 3.00 -
P/RPS 0.62 0.78 0.76 0.81 0.64 0.80 0.71 -8.63%
P/EPS 69.05 -11.74 22.15 9.43 -12.05 -66.61 19.93 128.79%
EY 1.45 -8.52 4.51 10.60 -8.30 -1.50 5.02 -56.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.50 1.34 1.22 1.22 1.35 1.22 12.19%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 10/11/14 12/08/14 07/05/14 28/02/14 12/11/13 06/08/13 10/05/13 -
Price 3.18 3.21 3.48 2.86 2.97 3.36 3.14 -
P/RPS 0.60 0.74 0.81 0.85 0.71 0.83 0.75 -13.81%
P/EPS 67.36 -11.15 23.65 9.88 -13.30 -68.87 20.86 118.31%
EY 1.48 -8.97 4.23 10.12 -7.52 -1.45 4.79 -54.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.43 1.43 1.28 1.35 1.39 1.28 6.65%

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