[MSC] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
08-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -54.94%
YoY- -29.91%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 735,033 490,522 329,717 357,871 557,513 396,140 377,419 55.76%
PBT 77,827 16,366 16,691 10,111 29,752 10,636 10,511 278.50%
Tax -25,093 -7,136 -6,690 -3,860 -10,683 -2,272 -2,763 333.54%
NP 52,734 9,230 10,001 6,251 19,069 8,364 7,748 257.89%
-
NP to SH 45,334 7,460 8,138 6,509 14,446 7,250 10,041 172.41%
-
Tax Rate 32.24% 43.60% 40.08% 38.18% 35.91% 21.36% 26.29% -
Total Cost 682,299 481,292 319,716 351,620 538,444 387,776 369,671 50.29%
-
Net Worth 350,512 314,224 308,348 306,745 301,644 290,747 289,990 13.43%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 350,512 314,224 308,348 306,745 301,644 290,747 289,990 13.43%
NOSH 75,056 75,353 74,660 74,816 74,849 74,742 74,932 0.10%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.17% 1.88% 3.03% 1.75% 3.42% 2.11% 2.05% -
ROE 12.93% 2.37% 2.64% 2.12% 4.79% 2.49% 3.46% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 979.31 650.96 441.62 478.33 744.84 530.01 503.68 55.59%
EPS 60.40 9.90 10.90 8.70 19.30 9.70 13.40 172.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.67 4.17 4.13 4.10 4.03 3.89 3.87 13.30%
Adjusted Per Share Value based on latest NOSH - 74,816
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 175.01 116.79 78.50 85.21 132.74 94.32 89.86 55.76%
EPS 10.79 1.78 1.94 1.55 3.44 1.73 2.39 172.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8346 0.7482 0.7342 0.7303 0.7182 0.6923 0.6905 13.42%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 8.00 8.30 6.50 6.15 7.45 6.00 6.00 -
P/RPS 0.82 1.28 1.47 1.29 1.00 1.13 1.19 -21.93%
P/EPS 13.25 83.84 59.63 70.69 38.60 61.86 44.78 -55.49%
EY 7.55 1.19 1.68 1.41 2.59 1.62 2.23 124.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.99 1.57 1.50 1.85 1.54 1.55 6.74%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 15/02/08 02/11/07 07/08/07 08/05/07 21/02/07 27/10/06 19/09/06 -
Price 7.30 8.50 8.20 7.45 6.55 6.00 6.00 -
P/RPS 0.75 1.31 1.86 1.56 0.88 1.13 1.19 -26.42%
P/EPS 12.09 85.86 75.23 85.63 33.94 61.86 44.78 -58.12%
EY 8.27 1.16 1.33 1.17 2.95 1.62 2.23 139.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 2.04 1.99 1.82 1.63 1.54 1.55 0.42%

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