[MSC] QoQ Cumulative Quarter Result on 31-Mar-2000 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
31-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- -86.45%
YoY- -37.96%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 575,023 435,223 305,441 155,593 742,951 571,826 390,838 -0.39%
PBT 27,483 16,884 11,358 5,021 24,809 19,378 11,454 -0.88%
Tax -8,155 -5,148 -3,409 -1,536 920 228 152 -
NP 19,328 11,736 7,949 3,485 25,729 19,606 11,606 -0.51%
-
NP to SH 19,328 11,736 7,949 3,485 25,729 19,606 11,606 -0.51%
-
Tax Rate 29.67% 30.49% 30.01% 30.59% -3.71% -1.18% -1.33% -
Total Cost 555,695 423,487 297,492 152,108 717,222 552,220 379,232 -0.38%
-
Net Worth 141,588 141,433 136,482 137,884 134,698 134,462 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 141,588 141,433 136,482 137,884 134,698 134,462 0 -100.00%
NOSH 74,914 75,230 74,990 75,760 75,673 75,118 74,877 -0.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 3.36% 2.70% 2.60% 2.24% 3.46% 3.43% 2.97% -
ROE 13.65% 8.30% 5.82% 2.53% 19.10% 14.58% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 767.57 578.52 407.31 205.37 981.78 761.23 521.97 -0.39%
EPS 25.80 15.60 10.60 4.60 34.30 26.10 15.50 -0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.88 1.82 1.82 1.78 1.79 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 75,760
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 136.91 103.62 72.72 37.05 176.89 136.15 93.06 -0.39%
EPS 4.60 2.79 1.89 0.83 6.13 4.67 2.76 -0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3371 0.3367 0.325 0.3283 0.3207 0.3201 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 2.51 2.67 2.43 3.00 0.00 0.00 0.00 -
P/RPS 0.33 0.46 0.60 1.46 0.00 0.00 0.00 -100.00%
P/EPS 9.73 17.12 22.92 65.22 0.00 0.00 0.00 -100.00%
EY 10.28 5.84 4.36 1.53 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.42 1.34 1.65 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 28/02/01 24/11/00 28/08/00 31/05/00 28/02/00 30/11/99 - -
Price 2.65 2.63 2.54 2.75 3.02 0.00 0.00 -
P/RPS 0.35 0.45 0.62 1.34 0.31 0.00 0.00 -100.00%
P/EPS 10.27 16.86 23.96 59.78 8.88 0.00 0.00 -100.00%
EY 9.74 5.93 4.17 1.67 11.26 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.40 1.40 1.51 1.70 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