[MSC] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
12-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -17.61%
YoY- -63.7%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,617,308 1,590,097 1,581,980 1,811,528 1,832,781 1,972,066 2,322,990 -21.49%
PBT 70,545 74,312 70,378 5,131 19,560 -67,313 -78,718 -
Tax -84,422 -67,463 -59,403 -188,817 -186,923 -150,873 -159,590 -34.66%
NP -13,877 6,849 10,975 -183,686 -167,363 -218,186 -238,308 -85.05%
-
NP to SH -7,463 16,449 16,783 -142,962 -121,561 -162,894 -172,271 -87.73%
-
Tax Rate 119.67% 90.78% 84.41% 3,679.93% 955.64% - - -
Total Cost 1,631,185 1,583,248 1,571,005 1,995,214 2,000,144 2,190,252 2,561,298 -26.03%
-
Net Worth 224,929 244,000 223,000 220,000 241,000 245,000 230,999 -1.76%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 224,929 244,000 223,000 220,000 241,000 245,000 230,999 -1.76%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.86% 0.43% 0.69% -10.14% -9.13% -11.06% -10.26% -
ROE -3.32% 6.74% 7.53% -64.98% -50.44% -66.49% -74.58% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,617.81 1,590.10 1,581.98 1,811.53 1,832.78 1,972.07 2,322.99 -21.48%
EPS -7.47 16.45 16.78 -142.96 -121.56 -162.89 -172.27 -87.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.44 2.23 2.20 2.41 2.45 2.31 -1.74%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 385.07 378.59 376.66 431.32 436.38 469.54 553.09 -21.49%
EPS -1.78 3.92 4.00 -34.04 -28.94 -38.78 -41.02 -87.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5355 0.581 0.531 0.5238 0.5738 0.5833 0.55 -1.77%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.38 3.26 2.73 2.69 3.25 3.00 3.14 -
P/RPS 0.21 0.21 0.17 0.15 0.18 0.15 0.14 31.13%
P/EPS -45.28 19.82 16.27 -1.88 -2.67 -1.84 -1.82 757.26%
EY -2.21 5.05 6.15 -53.15 -37.40 -54.30 -54.86 -88.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.34 1.22 1.22 1.35 1.22 1.36 6.76%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 12/08/14 07/05/14 28/02/14 12/11/13 06/08/13 10/05/13 26/02/13 -
Price 3.21 3.48 2.86 2.97 3.36 3.14 3.13 -
P/RPS 0.20 0.22 0.18 0.16 0.18 0.16 0.13 33.37%
P/EPS -43.00 21.16 17.04 -2.08 -2.76 -1.93 -1.82 728.15%
EY -2.33 4.73 5.87 -48.14 -36.18 -51.88 -55.04 -87.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.43 1.28 1.35 1.39 1.28 1.35 3.92%

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