[MSC] QoQ Cumulative Quarter 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- -814.6%
YoY- -162.78%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 420,980 2,185,686 1,757,274 1,315,687 771,904 3,098,551 2,497,543 -69.45%
PBT 20,105 36,075 -67,360 -68,353 8,700 91,132 151,076 -73.90%
Tax -1,343 -274,383 536 8,062 -10,060 -34,476 -38,893 -89.37%
NP 18,762 -238,308 -66,824 -60,291 -1,360 56,656 112,183 -69.61%
-
NP to SH 15,050 -172,271 -41,465 -40,539 5,673 60,523 106,389 -72.81%
-
Tax Rate 6.68% 760.59% - - 115.63% 37.83% 25.74% -
Total Cost 402,218 2,423,994 1,824,098 1,375,978 773,264 3,041,895 2,385,360 -69.44%
-
Net Worth 245,000 230,999 360,999 370,000 419,999 426,999 449,393 -33.23%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - 18,000 - -
Div Payout % - - - - - 29.74% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 245,000 230,999 360,999 370,000 419,999 426,999 449,393 -33.23%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 97,694 1.56%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.46% -10.90% -3.80% -4.58% -0.18% 1.83% 4.49% -
ROE 6.14% -74.58% -11.49% -10.96% 1.35% 14.17% 23.67% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 420.98 2,185.69 1,757.27 1,315.69 771.90 3,098.55 2,556.49 -69.92%
EPS 15.10 -172.30 -41.50 -40.50 5.70 61.60 108.90 -73.17%
DPS 0.00 0.00 0.00 0.00 0.00 18.00 0.00 -
NAPS 2.45 2.31 3.61 3.70 4.20 4.27 4.60 -34.26%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 100.23 520.40 418.40 313.26 183.79 737.75 594.65 -69.45%
EPS 3.58 -41.02 -9.87 -9.65 1.35 14.41 25.33 -72.83%
DPS 0.00 0.00 0.00 0.00 0.00 4.29 0.00 -
NAPS 0.5833 0.55 0.8595 0.881 1.00 1.0167 1.07 -33.24%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.00 3.14 3.15 3.80 4.09 3.99 3.56 -
P/RPS 0.71 0.14 0.18 0.29 0.53 0.13 0.14 194.88%
P/EPS 19.93 -1.82 -7.60 -9.37 72.10 6.59 3.27 233.29%
EY 5.02 -54.86 -13.16 -10.67 1.39 15.17 30.59 -69.99%
DY 0.00 0.00 0.00 0.00 0.00 4.51 0.00 -
P/NAPS 1.22 1.36 0.87 1.03 0.97 0.93 0.77 35.87%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 10/05/13 26/02/13 06/11/12 08/08/12 11/05/12 23/02/12 04/11/11 -
Price 3.14 3.13 3.21 3.76 4.22 4.58 3.97 -
P/RPS 0.75 0.14 0.18 0.29 0.55 0.15 0.16 179.82%
P/EPS 20.86 -1.82 -7.74 -9.28 74.39 7.57 3.65 219.31%
EY 4.79 -55.04 -12.92 -10.78 1.34 13.21 27.43 -68.72%
DY 0.00 0.00 0.00 0.00 0.00 3.93 0.00 -
P/NAPS 1.28 1.35 0.89 1.02 1.00 1.07 0.86 30.32%

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