[MSC] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
09-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 236.99%
YoY- 332.56%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 396,279 408,401 354,649 557,485 452,975 381,640 525,444 -17.15%
PBT -3,014 32,832 -4,383 28,778 -19,231 -1,926 5,643 -
Tax -7,270 -7,896 -3,039 -8,357 4,322 -964 -6,146 11.85%
NP -10,284 24,936 -7,422 20,421 -14,909 -2,890 -503 649.07%
-
NP to SH -10,284 24,936 -7,421 20,421 -14,907 -2,888 -511 641.23%
-
Tax Rate - 24.05% - 29.04% - - 108.91% -
Total Cost 406,563 383,465 362,071 537,064 467,884 384,530 525,947 -15.78%
-
Net Worth 252,999 258,999 241,000 238,245 225,105 235,999 233,999 5.34%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 252,999 258,999 241,000 238,245 225,105 235,999 233,999 5.34%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -2.60% 6.11% -2.09% 3.66% -3.29% -0.76% -0.10% -
ROE -4.06% 9.63% -3.08% 8.57% -6.62% -1.22% -0.22% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 396.28 408.40 354.65 556.91 452.76 381.64 525.44 -17.15%
EPS -10.30 24.90 -7.40 20.40 -14.90 -2.90 -0.50 652.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.59 2.41 2.38 2.25 2.36 2.34 5.34%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 94.35 97.24 84.44 132.73 107.85 90.87 125.11 -17.16%
EPS -2.45 5.94 -1.77 4.86 -3.55 -0.69 -0.12 648.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6024 0.6167 0.5738 0.5673 0.536 0.5619 0.5571 5.35%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.62 2.50 2.48 2.29 2.46 2.70 2.55 -
P/RPS 0.66 0.61 0.70 0.60 0.71 0.71 0.49 21.98%
P/EPS -25.48 10.03 -33.42 11.23 -16.51 -93.49 -499.02 -86.26%
EY -3.93 9.97 -2.99 8.91 -6.06 -1.07 -0.20 629.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.97 1.03 0.96 1.09 1.14 1.09 -3.08%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 10/08/16 10/05/16 19/02/16 09/11/15 12/08/15 11/05/15 24/02/15 -
Price 2.90 2.77 2.31 2.35 2.35 2.73 2.83 -
P/RPS 0.73 0.68 0.65 0.61 0.68 0.72 0.54 22.28%
P/EPS -28.20 11.11 -31.13 11.52 -15.77 -94.53 -553.82 -86.28%
EY -3.55 9.00 -3.21 8.68 -6.34 -1.06 -0.18 631.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.07 0.96 0.99 1.04 1.16 1.21 -3.33%

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