[MSC] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
08-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -217.6%
YoY- -914.34%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,888,988 1,617,308 1,832,781 2,823,738 3,055,024 2,356,290 1,877,741 0.09%
PBT -6,257 70,545 19,560 -76,392 24,566 104,477 -60,208 -31.42%
Tax -7,314 -84,422 -186,923 2,711 -31,848 -56,520 -8,876 -3.17%
NP -13,571 -13,877 -167,363 -73,681 -7,282 47,957 -69,084 -23.74%
-
NP to SH -13,585 -7,463 -121,561 -44,593 5,476 49,812 -63,273 -22.60%
-
Tax Rate - 119.67% 955.64% - 129.64% 54.10% - -
Total Cost 1,902,559 1,631,185 2,000,144 2,897,419 3,062,306 2,308,333 1,946,825 -0.38%
-
Net Worth 225,000 224,929 241,000 370,000 430,011 269,614 300,602 -4.71%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 18,000 14,250 - - -
Div Payout % - - - 0.00% 260.23% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 225,000 224,929 241,000 370,000 430,011 269,614 300,602 -4.71%
NOSH 100,000 100,000 100,000 100,000 100,002 75,311 75,150 4.87%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -0.72% -0.86% -9.13% -2.61% -0.24% 2.04% -3.68% -
ROE -6.04% -3.32% -50.44% -12.05% 1.27% 18.48% -21.05% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1,888.99 1,617.81 1,832.78 2,823.74 3,054.94 3,128.73 2,498.64 -4.55%
EPS -13.59 -7.47 -121.56 -44.59 5.48 66.14 -84.20 -26.20%
DPS 0.00 0.00 0.00 18.00 14.25 0.00 0.00 -
NAPS 2.25 2.25 2.41 3.70 4.30 3.58 4.00 -9.13%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 449.76 385.07 436.38 672.32 727.39 561.02 447.08 0.09%
EPS -3.23 -1.78 -28.94 -10.62 1.30 11.86 -15.07 -22.63%
DPS 0.00 0.00 0.00 4.29 3.39 0.00 0.00 -
NAPS 0.5357 0.5355 0.5738 0.881 1.0238 0.6419 0.7157 -4.71%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.46 3.38 3.25 3.80 4.53 3.36 3.00 -
P/RPS 0.13 0.21 0.18 0.13 0.15 0.11 0.12 1.34%
P/EPS -18.11 -45.28 -2.67 -8.52 82.73 5.08 -3.56 31.12%
EY -5.52 -2.21 -37.40 -11.74 1.21 19.68 -28.07 -23.73%
DY 0.00 0.00 0.00 4.74 3.15 0.00 0.00 -
P/NAPS 1.09 1.50 1.35 1.03 1.05 0.94 0.75 6.42%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 12/08/15 12/08/14 06/08/13 08/08/12 10/08/11 10/08/10 12/08/09 -
Price 2.35 3.21 3.36 3.76 4.14 3.95 3.28 -
P/RPS 0.12 0.20 0.18 0.13 0.14 0.13 0.13 -1.32%
P/EPS -17.30 -43.00 -2.76 -8.43 75.60 5.97 -3.90 28.16%
EY -5.78 -2.33 -36.18 -11.86 1.32 16.74 -25.67 -21.99%
DY 0.00 0.00 0.00 4.79 3.44 0.00 0.00 -
P/NAPS 1.04 1.43 1.39 1.02 0.96 1.10 0.82 4.03%

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