[MSC] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
10-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 127.4%
YoY- 14.22%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 404,498 543,783 852,627 623,129 418,092 595,769 329,717 3.46%
PBT 9,820 -77,053 53,348 16,390 10,662 8,088 16,691 -8.45%
Tax -17,928 18,122 -15,904 -10,835 -4,254 -5,484 -6,690 17.83%
NP -8,108 -58,931 37,444 5,555 6,408 2,604 10,001 -
-
NP to SH -4,879 -46,212 36,301 7,983 6,989 3,027 8,138 -
-
Tax Rate 182.57% - 29.81% 66.11% 39.90% 67.80% 40.08% -
Total Cost 412,606 602,714 815,183 617,574 411,684 593,165 319,716 4.33%
-
Net Worth 241,000 370,000 430,011 269,614 300,602 356,429 308,348 -4.02%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - 12,000 - - - - -
Div Payout % - - 33.06% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 241,000 370,000 430,011 269,614 300,602 356,429 308,348 -4.02%
NOSH 100,000 100,000 100,002 75,311 75,150 75,675 74,660 4.98%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -2.00% -10.84% 4.39% 0.89% 1.53% 0.44% 3.03% -
ROE -2.02% -12.49% 8.44% 2.96% 2.33% 0.85% 2.64% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 404.50 543.78 852.60 827.40 556.34 787.27 441.62 -1.45%
EPS -4.90 -46.20 36.30 10.60 9.30 4.00 10.90 -
DPS 0.00 0.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 3.70 4.30 3.58 4.00 4.71 4.13 -8.57%
Adjusted Per Share Value based on latest NOSH - 75,311
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 96.31 129.47 203.01 148.36 99.55 141.85 78.50 3.46%
EPS -1.16 -11.00 8.64 1.90 1.66 0.72 1.94 -
DPS 0.00 0.00 2.86 0.00 0.00 0.00 0.00 -
NAPS 0.5738 0.881 1.0238 0.6419 0.7157 0.8486 0.7342 -4.02%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.25 3.80 4.53 3.36 3.00 8.10 6.50 -
P/RPS 0.80 0.70 0.53 0.41 0.54 1.03 1.47 -9.63%
P/EPS -66.61 -8.22 12.48 31.70 32.26 202.50 59.63 -
EY -1.50 -12.16 8.01 3.15 3.10 0.49 1.68 -
DY 0.00 0.00 2.65 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.03 1.05 0.94 0.75 1.72 1.57 -2.48%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 06/08/13 08/08/12 10/08/11 10/08/10 12/08/09 12/08/08 07/08/07 -
Price 3.36 3.76 4.14 3.95 3.28 6.75 8.20 -
P/RPS 0.83 0.69 0.49 0.48 0.59 0.86 1.86 -12.57%
P/EPS -68.87 -8.14 11.40 37.26 35.27 168.75 75.23 -
EY -1.45 -12.29 8.77 2.68 2.84 0.59 1.33 -
DY 0.00 0.00 2.90 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.02 0.96 1.10 0.82 1.43 1.99 -5.80%

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