[MSC] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
10-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 63.7%
YoY- -1612.73%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,951,492 2,738,834 2,659,028 2,548,620 2,604,724 1,851,720 1,840,537 37.04%
PBT 183,292 -78,463 -72,106 -7,716 -80,992 109,840 24,250 285.61%
Tax -52,884 -21,768 -24,420 -38,090 -32,840 -41,165 -14,344 138.84%
NP 130,408 -100,231 -96,526 -45,806 -113,832 68,675 9,906 458.40%
-
NP to SH 113,104 -80,248 -77,600 -42,296 -116,524 72,358 13,561 311.79%
-
Tax Rate 28.85% - - - - 37.48% 59.15% -
Total Cost 2,821,084 2,839,065 2,755,554 2,594,426 2,718,556 1,783,045 1,830,630 33.45%
-
Net Worth 361,821 264,743 280,499 268,474 259,776 367,799 305,877 11.86%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 361,821 264,743 280,499 268,474 259,776 367,799 305,877 11.86%
NOSH 93,013 74,998 74,999 74,992 75,079 75,061 74,786 15.66%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.42% -3.66% -3.63% -1.80% -4.37% 3.71% 0.54% -
ROE 31.26% -30.31% -27.66% -15.75% -44.86% 19.67% 4.43% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3,173.20 3,651.87 3,545.37 3,398.48 3,469.27 2,466.95 2,461.05 18.48%
EPS 121.60 -107.00 -103.47 -56.40 -155.20 96.50 18.13 256.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.89 3.53 3.74 3.58 3.46 4.90 4.09 -3.29%
Adjusted Per Share Value based on latest NOSH - 75,311
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 702.74 652.10 633.10 606.81 620.17 440.89 438.22 37.04%
EPS 26.93 -19.11 -18.48 -10.07 -27.74 17.23 3.23 311.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8615 0.6303 0.6679 0.6392 0.6185 0.8757 0.7283 11.85%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.02 4.47 4.24 3.36 3.11 3.71 3.12 -
P/RPS 0.13 0.12 0.12 0.10 0.09 0.15 0.13 0.00%
P/EPS 3.31 -4.18 -4.10 -5.96 -2.00 3.85 17.21 -66.71%
EY 30.25 -23.94 -24.40 -16.79 -49.90 25.98 5.81 200.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.27 1.13 0.94 0.90 0.76 0.76 22.48%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 09/05/11 24/02/11 04/11/10 10/08/10 11/05/10 22/02/10 04/11/09 -
Price 4.38 4.15 4.80 3.95 3.28 3.46 3.30 -
P/RPS 0.14 0.11 0.14 0.12 0.09 0.14 0.13 5.06%
P/EPS 3.60 -3.88 -4.64 -7.00 -2.11 3.59 18.20 -66.08%
EY 27.76 -25.78 -21.56 -14.28 -47.32 27.86 5.49 194.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.18 1.28 1.10 0.95 0.71 0.81 24.87%

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