[MSC] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -37.42%
YoY- -13.64%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 595,769 329,717 377,419 424,112 500,162 177,491 234,559 16.79%
PBT 8,088 16,691 10,511 25,895 38,374 15,531 12,198 -6.61%
Tax -5,484 -6,690 -2,763 -7,538 -21,578 -7,525 -4,752 2.41%
NP 2,604 10,001 7,748 18,357 16,796 8,006 7,446 -16.04%
-
NP to SH 3,027 8,138 10,041 14,505 16,796 8,006 7,446 -13.91%
-
Tax Rate 67.80% 40.08% 26.29% 29.11% 56.23% 48.45% 38.96% -
Total Cost 593,165 319,716 369,671 405,755 483,366 169,485 227,113 17.33%
-
Net Worth 356,429 308,348 289,990 256,280 224,196 194,386 179,756 12.07%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - 6,016 -
Div Payout % - - - - - - 80.81% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 356,429 308,348 289,990 256,280 224,196 194,386 179,756 12.07%
NOSH 75,675 74,660 74,932 75,155 74,982 74,764 75,212 0.10%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 0.44% 3.03% 2.05% 4.33% 3.36% 4.51% 3.17% -
ROE 0.85% 2.64% 3.46% 5.66% 7.49% 4.12% 4.14% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 787.27 441.62 503.68 564.31 667.04 237.40 311.86 16.67%
EPS 4.00 10.90 13.40 19.30 22.40 10.70 9.90 -14.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 4.71 4.13 3.87 3.41 2.99 2.60 2.39 11.95%
Adjusted Per Share Value based on latest NOSH - 75,155
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 141.85 78.50 89.86 100.98 119.09 42.26 55.85 16.79%
EPS 0.72 1.94 2.39 3.45 4.00 1.91 1.77 -13.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
NAPS 0.8486 0.7342 0.6905 0.6102 0.5338 0.4628 0.428 12.07%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 8.10 6.50 6.00 6.00 6.70 3.40 3.60 -
P/RPS 1.03 1.47 1.19 1.06 1.00 1.43 1.15 -1.81%
P/EPS 202.50 59.63 44.78 31.09 29.91 31.75 36.36 33.10%
EY 0.49 1.68 2.23 3.22 3.34 3.15 2.75 -24.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.22 -
P/NAPS 1.72 1.57 1.55 1.76 2.24 1.31 1.51 2.19%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 12/08/08 07/08/07 19/09/06 28/07/05 26/08/04 29/08/03 29/08/02 -
Price 6.75 8.20 6.00 6.00 6.70 3.26 3.80 -
P/RPS 0.86 1.86 1.19 1.06 1.00 1.37 1.22 -5.65%
P/EPS 168.75 75.23 44.78 31.09 29.91 30.44 38.38 27.96%
EY 0.59 1.33 2.23 3.22 3.34 3.28 2.61 -21.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.11 -
P/NAPS 1.43 1.99 1.55 1.76 2.24 1.25 1.59 -1.75%

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