[MSC] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
03-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -18.73%
YoY- -59.94%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 557,513 396,140 377,419 306,632 351,655 465,860 424,112 19.94%
PBT 29,752 10,636 10,511 13,781 11,597 15,159 25,895 9.67%
Tax -10,683 -2,272 -2,763 -4,494 -1,936 -3,209 -7,538 26.09%
NP 19,069 8,364 7,748 9,287 9,661 11,950 18,357 2.56%
-
NP to SH 14,446 7,250 10,041 9,287 11,428 11,293 14,505 -0.27%
-
Tax Rate 35.91% 21.36% 26.29% 32.61% 16.69% 21.17% 29.11% -
Total Cost 538,444 387,776 369,671 297,345 341,994 453,910 405,755 20.69%
-
Net Worth 301,644 290,747 289,990 302,184 299,022 238,573 256,280 11.44%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 301,644 290,747 289,990 302,184 299,022 238,573 256,280 11.44%
NOSH 74,849 74,742 74,932 71,438 74,755 74,788 75,155 -0.27%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.42% 2.11% 2.05% 3.03% 2.75% 2.57% 4.33% -
ROE 4.79% 2.49% 3.46% 3.07% 3.82% 4.73% 5.66% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 744.84 530.01 503.68 429.23 470.41 622.91 564.31 20.26%
EPS 19.30 9.70 13.40 13.00 15.20 15.10 19.30 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.03 3.89 3.87 4.23 4.00 3.19 3.41 11.74%
Adjusted Per Share Value based on latest NOSH - 71,438
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 132.74 94.32 89.86 73.01 83.73 110.92 100.98 19.93%
EPS 3.44 1.73 2.39 2.21 2.72 2.69 3.45 -0.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7182 0.6923 0.6905 0.7195 0.712 0.568 0.6102 11.44%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 7.45 6.00 6.00 6.00 6.00 6.00 6.00 -
P/RPS 1.00 1.13 1.19 1.40 1.28 0.96 1.06 -3.79%
P/EPS 38.60 61.86 44.78 46.15 39.25 39.74 31.09 15.47%
EY 2.59 1.62 2.23 2.17 2.55 2.52 3.22 -13.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.54 1.55 1.42 1.50 1.88 1.76 3.37%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 21/02/07 27/10/06 19/09/06 03/05/06 28/02/06 09/11/05 28/07/05 -
Price 6.55 6.00 6.00 6.00 6.00 6.00 6.00 -
P/RPS 0.88 1.13 1.19 1.40 1.28 0.96 1.06 -11.63%
P/EPS 33.94 61.86 44.78 46.15 39.25 39.74 31.09 6.00%
EY 2.95 1.62 2.23 2.17 2.55 2.52 3.22 -5.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.54 1.55 1.42 1.50 1.88 1.76 -4.97%

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