[MSC] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
04-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -92.0%
YoY- 105.97%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 3,055,024 2,825,526 2,738,834 2,465,589 2,356,290 2,151,253 1,851,721 39.75%
PBT 24,566 -12,392 -78,463 37,572 104,477 98,749 109,841 -63.25%
Tax -31,848 -26,779 -21,768 -48,722 -56,520 -49,939 -41,165 -15.76%
NP -7,282 -39,171 -100,231 -11,150 47,957 48,810 68,676 -
-
NP to SH 5,476 -22,842 -80,249 3,987 49,812 48,818 72,359 -82.19%
-
Tax Rate 129.64% - - 129.68% 54.10% 50.57% 37.48% -
Total Cost 3,062,306 2,864,697 2,839,065 2,476,739 2,308,333 2,102,443 1,783,045 43.55%
-
Net Worth 430,011 361,821 264,725 280,515 269,614 259,776 299,278 27.41%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 14,250 2,249 2,249 - - - - -
Div Payout % 260.23% 0.00% 0.00% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 430,011 361,821 264,725 280,515 269,614 259,776 299,278 27.41%
NOSH 100,002 93,013 74,993 75,004 75,311 75,079 74,078 22.21%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -0.24% -1.39% -3.66% -0.45% 2.04% 2.27% 3.71% -
ROE 1.27% -6.31% -30.31% 1.42% 18.48% 18.79% 24.18% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3,054.94 3,037.77 3,652.11 3,287.27 3,128.73 2,865.29 2,499.66 14.35%
EPS 5.48 -24.56 -107.01 5.32 66.14 65.02 97.68 -85.42%
DPS 14.25 2.42 3.00 0.00 0.00 0.00 0.00 -
NAPS 4.30 3.89 3.53 3.74 3.58 3.46 4.04 4.25%
Adjusted Per Share Value based on latest NOSH - 75,004
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 727.39 672.74 652.10 587.05 561.02 512.20 440.89 39.75%
EPS 1.30 -5.44 -19.11 0.95 11.86 11.62 17.23 -82.22%
DPS 3.39 0.54 0.54 0.00 0.00 0.00 0.00 -
NAPS 1.0238 0.8615 0.6303 0.6679 0.6419 0.6185 0.7126 27.40%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.53 4.02 4.47 4.24 3.36 3.11 3.71 -
P/RPS 0.15 0.13 0.12 0.13 0.11 0.11 0.15 0.00%
P/EPS 82.73 -16.37 -4.18 79.76 5.08 4.78 3.80 684.09%
EY 1.21 -6.11 -23.94 1.25 19.68 20.91 26.33 -87.24%
DY 3.15 0.60 0.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.03 1.27 1.13 0.94 0.90 0.92 9.23%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 10/08/11 09/05/11 24/02/11 04/11/10 10/08/10 11/05/10 22/02/10 -
Price 4.14 4.38 4.15 4.80 3.95 3.28 3.46 -
P/RPS 0.14 0.14 0.11 0.15 0.13 0.11 0.14 0.00%
P/EPS 75.60 -17.84 -3.88 90.30 5.97 5.04 3.54 674.07%
EY 1.32 -5.61 -25.79 1.11 16.74 19.82 28.23 -87.09%
DY 3.44 0.55 0.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.13 1.18 1.28 1.10 0.95 0.86 7.63%

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