[MSC] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -95.84%
YoY- -203.55%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,832,781 1,972,066 2,322,990 2,358,282 2,823,738 3,132,582 3,098,551 -29.55%
PBT 19,560 -67,313 -78,718 -127,304 -76,392 54,009 91,132 -64.18%
Tax -186,923 -150,873 -159,590 4,953 2,711 -31,315 -34,476 208.94%
NP -167,363 -218,186 -238,308 -122,351 -73,681 22,694 56,656 -
-
NP to SH -121,561 -162,894 -172,271 -87,331 -44,593 37,920 60,523 -
-
Tax Rate 955.64% - - - - 57.98% 37.83% -
Total Cost 2,000,144 2,190,252 2,561,298 2,480,633 2,897,419 3,109,888 3,041,895 -24.40%
-
Net Worth 241,000 245,000 230,999 360,999 370,000 419,999 426,999 -31.72%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 18,000 18,000 30,000 30,000 -
Div Payout % - - - 0.00% 0.00% 79.11% 49.57% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 241,000 245,000 230,999 360,999 370,000 419,999 426,999 -31.72%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -9.13% -11.06% -10.26% -5.19% -2.61% 0.72% 1.83% -
ROE -50.44% -66.49% -74.58% -24.19% -12.05% 9.03% 14.17% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1,832.78 1,972.07 2,322.99 2,358.28 2,823.74 3,132.58 3,098.55 -29.55%
EPS -121.56 -162.89 -172.27 -87.33 -44.59 37.92 60.52 -
DPS 0.00 0.00 0.00 18.00 18.00 30.00 30.00 -
NAPS 2.41 2.45 2.31 3.61 3.70 4.20 4.27 -31.72%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 436.38 469.54 553.09 561.50 672.32 745.85 737.75 -29.55%
EPS -28.94 -38.78 -41.02 -20.79 -10.62 9.03 14.41 -
DPS 0.00 0.00 0.00 4.29 4.29 7.14 7.14 -
NAPS 0.5738 0.5833 0.55 0.8595 0.881 1.00 1.0167 -31.73%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.25 3.00 3.14 3.15 3.80 4.09 3.99 -
P/RPS 0.18 0.15 0.14 0.13 0.13 0.13 0.13 24.25%
P/EPS -2.67 -1.84 -1.82 -3.61 -8.52 10.79 6.59 -
EY -37.40 -54.30 -54.86 -27.72 -11.74 9.27 15.17 -
DY 0.00 0.00 0.00 5.71 4.74 7.33 7.52 -
P/NAPS 1.35 1.22 1.36 0.87 1.03 0.97 0.93 28.23%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 06/08/13 10/05/13 26/02/13 06/11/12 08/08/12 11/05/12 23/02/12 -
Price 3.36 3.14 3.13 3.21 3.76 4.22 4.58 -
P/RPS 0.18 0.16 0.13 0.14 0.13 0.13 0.15 12.93%
P/EPS -2.76 -1.93 -1.82 -3.68 -8.43 11.13 7.57 -
EY -36.18 -51.88 -55.04 -27.21 -11.86 8.99 13.21 -
DY 0.00 0.00 0.00 5.61 4.79 7.11 6.55 -
P/NAPS 1.39 1.28 1.35 0.89 1.02 1.00 1.07 19.07%

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