[MSC] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
07-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 71.42%
YoY- 47.68%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 349,959 596,528 683,770 714,493 804,680 834,615 860,806 -13.91%
PBT -13,617 22,924 13,390 29,582 29,818 -21,157 30,092 -
Tax 1,321 -6,839 -6,347 -7,944 -15,166 3,358 -44,290 -
NP -12,296 16,085 7,043 21,638 14,652 -17,799 -14,198 -2.36%
-
NP to SH -12,294 16,085 7,043 21,638 14,652 -17,795 -14,075 -2.22%
-
Tax Rate - 29.83% 47.40% 26.85% 50.86% - 147.18% -
Total Cost 362,255 580,443 676,727 692,855 790,028 852,414 875,004 -13.65%
-
Net Worth 355,999 355,999 291,000 296,000 252,999 224,936 225,000 7.93%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 355,999 355,999 291,000 296,000 252,999 224,936 225,000 7.93%
NOSH 400,000 400,000 100,000 100,000 100,000 100,000 100,000 25.96%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -3.51% 2.70% 1.03% 3.03% 1.82% -2.13% -1.65% -
ROE -3.45% 4.52% 2.42% 7.31% 5.79% -7.91% -6.26% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 87.49 149.13 683.77 714.49 804.68 834.85 860.81 -31.66%
EPS -3.10 4.00 7.00 21.60 14.70 -17.80 -14.10 -22.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 2.91 2.96 2.53 2.25 2.25 -14.31%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 83.32 142.03 162.80 170.12 191.59 198.72 204.95 -13.91%
EPS -2.93 3.83 1.68 5.15 3.49 -4.24 -3.35 -2.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8476 0.8476 0.6929 0.7048 0.6024 0.5356 0.5357 7.93%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.70 0.90 3.00 3.99 2.62 2.46 3.38 -
P/RPS 0.80 0.60 0.44 0.56 0.33 0.34 0.39 12.70%
P/EPS -22.78 22.38 42.60 18.44 17.88 -13.82 -24.01 -0.87%
EY -4.39 4.47 2.35 5.42 5.59 -7.24 -4.16 0.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.01 1.03 1.35 1.04 1.09 1.50 -10.12%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 07/08/20 08/08/19 10/08/18 07/08/17 10/08/16 12/08/15 12/08/14 -
Price 0.715 0.84 3.61 4.12 2.90 2.35 3.21 -
P/RPS 0.82 0.56 0.53 0.58 0.36 0.32 0.37 14.16%
P/EPS -23.26 20.89 51.26 19.04 19.79 -13.20 -22.81 0.32%
EY -4.30 4.79 1.95 5.25 5.05 -7.57 -4.38 -0.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.94 1.24 1.39 1.15 1.04 1.43 -9.21%

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