[MSC] YoY Annualized 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- -37.28%
YoY- -29.91%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,604,724 1,406,596 2,290,392 1,431,484 1,226,528 1,804,812 1,187,136 13.98%
PBT -80,992 -36,624 101,872 40,444 55,124 132,436 74,844 -
Tax -32,840 2,256 -31,836 -15,440 -17,976 -39,716 -31,416 0.74%
NP -113,832 -34,368 70,036 25,004 37,148 92,720 43,428 -
-
NP to SH -116,524 -22,360 61,232 26,036 37,148 92,720 43,428 -
-
Tax Rate - - 31.25% 38.18% 32.61% 29.99% 41.98% -
Total Cost 2,718,556 1,440,964 2,220,356 1,406,480 1,189,380 1,712,092 1,143,708 15.51%
-
Net Worth 259,776 293,661 361,689 306,745 302,184 240,943 207,406 3.82%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - 38,862 54,043 30,249 -
Div Payout % - - - - 104.62% 58.29% 69.66% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 259,776 293,661 361,689 306,745 302,184 240,943 207,406 3.82%
NOSH 75,079 74,533 75,039 74,816 71,438 75,060 74,875 0.04%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -4.37% -2.44% 3.06% 1.75% 3.03% 5.14% 3.66% -
ROE -44.86% -7.61% 16.93% 8.49% 12.29% 38.48% 20.94% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 3,469.27 1,887.20 3,052.26 1,913.34 1,716.90 2,404.48 1,585.47 13.93%
EPS -155.20 -30.00 81.60 34.80 52.00 99.60 58.00 -
DPS 0.00 0.00 0.00 0.00 54.40 72.00 40.40 -
NAPS 3.46 3.94 4.82 4.10 4.23 3.21 2.77 3.77%
Adjusted Per Share Value based on latest NOSH - 74,816
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 620.17 334.90 545.33 340.83 292.03 429.72 282.65 13.98%
EPS -27.74 -5.32 14.58 6.20 8.84 22.08 10.34 -
DPS 0.00 0.00 0.00 0.00 9.25 12.87 7.20 -
NAPS 0.6185 0.6992 0.8612 0.7303 0.7195 0.5737 0.4938 3.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.11 2.16 8.10 6.15 6.00 6.10 6.35 -
P/RPS 0.09 0.11 0.27 0.32 0.35 0.25 0.40 -22.00%
P/EPS -2.00 -7.20 9.93 17.67 11.54 4.94 10.95 -
EY -49.90 -13.89 10.07 5.66 8.67 20.25 9.13 -
DY 0.00 0.00 0.00 0.00 9.07 11.80 6.36 -
P/NAPS 0.90 0.55 1.68 1.50 1.42 1.90 2.29 -14.40%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 11/05/10 11/05/09 12/05/08 08/05/07 03/05/06 26/04/05 24/05/04 -
Price 3.28 3.12 8.70 7.45 6.00 6.00 7.05 -
P/RPS 0.09 0.17 0.29 0.39 0.35 0.25 0.44 -23.23%
P/EPS -2.11 -10.40 10.66 21.41 11.54 4.86 12.16 -
EY -47.32 -9.62 9.38 4.67 8.67 20.59 8.23 -
DY 0.00 0.00 0.00 0.00 9.07 12.00 5.73 -
P/NAPS 0.95 0.79 1.80 1.82 1.42 1.87 2.55 -15.16%

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