[MSC] YoY Quarter Result on 30-Sep-2000 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
24-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -15.17%
YoY- -52.67%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 197,427 203,881 127,220 129,782 180,988 181,209 -0.09%
PBT 13,487 7,610 9,228 5,526 7,925 5,405 -0.95%
Tax -6,914 -3,988 -2,751 -1,739 76 -1,504 -1.59%
NP 6,573 3,622 6,477 3,787 8,001 3,901 -0.54%
-
NP to SH 6,573 3,622 6,477 3,787 8,001 3,901 -0.54%
-
Tax Rate 51.26% 52.40% 29.81% 31.47% -0.96% 27.83% -
Total Cost 190,854 200,259 120,743 125,995 172,987 177,308 -0.07%
-
Net Worth 189,720 183,363 156,653 142,391 133,848 0 -100.00%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 189,720 183,363 156,653 142,391 133,848 0 -100.00%
NOSH 74,693 75,458 75,313 75,740 74,775 75,019 0.00%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 3.33% 1.78% 5.09% 2.92% 4.42% 2.15% -
ROE 3.46% 1.98% 4.13% 2.66% 5.98% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 264.32 270.19 168.92 171.35 242.04 241.55 -0.09%
EPS 8.80 4.80 8.60 5.00 10.70 5.20 -0.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.43 2.08 1.88 1.79 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 75,740
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 47.01 48.54 30.29 30.90 43.09 43.15 -0.09%
EPS 1.57 0.86 1.54 0.90 1.91 0.93 -0.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4517 0.4366 0.373 0.339 0.3187 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 3.42 3.40 2.55 2.67 0.00 0.00 -
P/RPS 1.29 1.26 1.51 1.56 0.00 0.00 -100.00%
P/EPS 38.86 70.83 29.65 53.40 0.00 0.00 -100.00%
EY 2.57 1.41 3.37 1.87 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.40 1.23 1.42 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 21/11/03 27/11/02 28/11/01 24/11/00 30/11/99 - -
Price 3.60 2.79 2.89 2.63 0.00 0.00 -
P/RPS 1.36 1.03 1.71 1.53 0.00 0.00 -100.00%
P/EPS 40.91 58.12 33.60 52.60 0.00 0.00 -100.00%
EY 2.44 1.72 2.98 1.90 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.15 1.39 1.40 0.00 0.00 -100.00%

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