[MSC] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -17.9%
YoY- 81.47%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 396,140 465,860 485,993 197,427 203,881 127,220 129,782 20.43%
PBT 10,636 15,159 36,748 13,487 7,610 9,228 5,526 11.52%
Tax -2,272 -3,209 -22,760 -6,914 -3,988 -2,751 -1,739 4.55%
NP 8,364 11,950 13,988 6,573 3,622 6,477 3,787 14.11%
-
NP to SH 7,250 11,293 13,988 6,573 3,622 6,477 3,787 11.42%
-
Tax Rate 21.36% 21.17% 61.94% 51.26% 52.40% 29.81% 31.47% -
Total Cost 387,776 453,910 472,005 190,854 200,259 120,743 125,995 20.59%
-
Net Worth 290,747 238,573 228,894 189,720 183,363 156,653 142,391 12.62%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 290,747 238,573 228,894 189,720 183,363 156,653 142,391 12.62%
NOSH 74,742 74,788 74,802 74,693 75,458 75,313 75,740 -0.22%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.11% 2.57% 2.88% 3.33% 1.78% 5.09% 2.92% -
ROE 2.49% 4.73% 6.11% 3.46% 1.98% 4.13% 2.66% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 530.01 622.91 649.70 264.32 270.19 168.92 171.35 20.69%
EPS 9.70 15.10 18.70 8.80 4.80 8.60 5.00 11.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.89 3.19 3.06 2.54 2.43 2.08 1.88 12.87%
Adjusted Per Share Value based on latest NOSH - 74,693
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 94.32 110.92 115.71 47.01 48.54 30.29 30.90 20.43%
EPS 1.73 2.69 3.33 1.57 0.86 1.54 0.90 11.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6923 0.568 0.545 0.4517 0.4366 0.373 0.339 12.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 6.00 6.00 6.25 3.42 3.40 2.55 2.67 -
P/RPS 1.13 0.96 0.96 1.29 1.26 1.51 1.56 -5.23%
P/EPS 61.86 39.74 33.42 38.86 70.83 29.65 53.40 2.48%
EY 1.62 2.52 2.99 2.57 1.41 3.37 1.87 -2.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.88 2.04 1.35 1.40 1.23 1.42 1.36%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/10/06 09/11/05 23/11/04 21/11/03 27/11/02 28/11/01 24/11/00 -
Price 6.00 6.00 6.35 3.60 2.79 2.89 2.63 -
P/RPS 1.13 0.96 0.98 1.36 1.03 1.71 1.53 -4.92%
P/EPS 61.86 39.74 33.96 40.91 58.12 33.60 52.60 2.73%
EY 1.62 2.52 2.94 2.44 1.72 2.98 1.90 -2.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.88 2.08 1.42 1.15 1.39 1.40 1.60%

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