[MSC] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -132.42%
YoY- 89.44%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 396,279 452,975 431,709 404,498 543,783 852,627 623,129 -7.26%
PBT -3,014 -19,231 6,053 9,820 -77,053 53,348 16,390 -
Tax -7,270 4,322 -34,887 -17,928 18,122 -15,904 -10,835 -6.42%
NP -10,284 -14,909 -28,834 -8,108 -58,931 37,444 5,555 -
-
NP to SH -10,284 -14,907 -28,791 -4,879 -46,212 36,301 7,983 -
-
Tax Rate - - 576.36% 182.57% - 29.81% 66.11% -
Total Cost 406,563 467,884 460,543 412,606 602,714 815,183 617,574 -6.72%
-
Net Worth 252,999 225,105 225,000 241,000 370,000 430,011 269,614 -1.05%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 12,000 - -
Div Payout % - - - - - 33.06% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 252,999 225,105 225,000 241,000 370,000 430,011 269,614 -1.05%
NOSH 100,000 100,000 100,000 100,000 100,000 100,002 75,311 4.83%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -2.60% -3.29% -6.68% -2.00% -10.84% 4.39% 0.89% -
ROE -4.06% -6.62% -12.80% -2.02% -12.49% 8.44% 2.96% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 396.28 452.76 431.71 404.50 543.78 852.60 827.40 -11.53%
EPS -10.30 -14.90 -28.80 -4.90 -46.20 36.30 10.60 -
DPS 0.00 0.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 2.53 2.25 2.25 2.41 3.70 4.30 3.58 -5.61%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 94.35 107.85 102.79 96.31 129.47 203.01 148.36 -7.25%
EPS -2.45 -3.55 -6.86 -1.16 -11.00 8.64 1.90 -
DPS 0.00 0.00 0.00 0.00 0.00 2.86 0.00 -
NAPS 0.6024 0.536 0.5357 0.5738 0.881 1.0238 0.6419 -1.05%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.62 2.46 3.38 3.25 3.80 4.53 3.36 -
P/RPS 0.66 0.71 0.78 0.80 0.70 0.53 0.41 8.25%
P/EPS -25.48 -16.51 -11.74 -66.61 -8.22 12.48 31.70 -
EY -3.93 -6.06 -8.52 -1.50 -12.16 8.01 3.15 -
DY 0.00 0.00 0.00 0.00 0.00 2.65 0.00 -
P/NAPS 1.04 1.09 1.50 1.35 1.03 1.05 0.94 1.69%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 10/08/16 12/08/15 12/08/14 06/08/13 08/08/12 10/08/11 10/08/10 -
Price 2.90 2.35 3.21 3.36 3.76 4.14 3.95 -
P/RPS 0.73 0.68 0.74 0.83 0.69 0.49 0.48 7.23%
P/EPS -28.20 -15.77 -11.15 -68.87 -8.14 11.40 37.26 -
EY -3.55 -6.34 -8.97 -1.45 -12.29 8.77 2.68 -
DY 0.00 0.00 0.00 0.00 0.00 2.90 0.00 -
P/NAPS 1.15 1.04 1.43 1.39 1.02 0.96 1.10 0.74%

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