[MSC] YoY Quarter Result on 30-Sep-2001 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 40.41%
YoY- 71.03%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 485,993 197,427 203,881 127,220 129,782 180,988 181,209 -1.04%
PBT 36,748 13,487 7,610 9,228 5,526 7,925 5,405 -2.01%
Tax -22,760 -6,914 -3,988 -2,751 -1,739 76 -1,504 -2.84%
NP 13,988 6,573 3,622 6,477 3,787 8,001 3,901 -1.34%
-
NP to SH 13,988 6,573 3,622 6,477 3,787 8,001 3,901 -1.34%
-
Tax Rate 61.94% 51.26% 52.40% 29.81% 31.47% -0.96% 27.83% -
Total Cost 472,005 190,854 200,259 120,743 125,995 172,987 177,308 -1.03%
-
Net Worth 228,894 189,720 183,363 156,653 142,391 133,848 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 228,894 189,720 183,363 156,653 142,391 133,848 0 -100.00%
NOSH 74,802 74,693 75,458 75,313 75,740 74,775 75,019 0.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 2.88% 3.33% 1.78% 5.09% 2.92% 4.42% 2.15% -
ROE 6.11% 3.46% 1.98% 4.13% 2.66% 5.98% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 649.70 264.32 270.19 168.92 171.35 242.04 241.55 -1.04%
EPS 18.70 8.80 4.80 8.60 5.00 10.70 5.20 -1.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 2.54 2.43 2.08 1.88 1.79 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 75,313
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 115.71 47.01 48.54 30.29 30.90 43.09 43.15 -1.04%
EPS 3.33 1.57 0.86 1.54 0.90 1.91 0.93 -1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.545 0.4517 0.4366 0.373 0.339 0.3187 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 6.25 3.42 3.40 2.55 2.67 0.00 0.00 -
P/RPS 0.96 1.29 1.26 1.51 1.56 0.00 0.00 -100.00%
P/EPS 33.42 38.86 70.83 29.65 53.40 0.00 0.00 -100.00%
EY 2.99 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 0.00 -
P/NAPS 2.04 1.35 1.40 1.23 1.42 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 23/11/04 21/11/03 27/11/02 28/11/01 24/11/00 30/11/99 - -
Price 6.35 3.60 2.79 2.89 2.63 0.00 0.00 -
P/RPS 0.98 1.36 1.03 1.71 1.53 0.00 0.00 -100.00%
P/EPS 33.96 40.91 58.12 33.60 52.60 0.00 0.00 -100.00%
EY 2.94 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 0.00 -
P/NAPS 2.08 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