[MSC] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
11-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 308.24%
YoY- 162.03%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 144,645 205,314 182,732 204,307 289,082 307,446 287,704 -36.79%
PBT 2,152 -15,769 -13,674 38,142 11,558 11,366 19,370 -76.92%
Tax -1,258 2,579 512 -7,589 -4,074 -2,765 -3,778 -51.99%
NP 894 -13,190 -13,162 30,553 7,484 8,601 15,592 -85.15%
-
NP to SH 894 -13,188 -13,161 30,553 7,484 8,601 15,594 -85.15%
-
Tax Rate 58.46% - - 19.90% 35.25% 24.33% 19.50% -
Total Cost 143,751 218,504 195,894 173,754 281,598 298,845 272,112 -34.67%
-
Net Worth 355,999 355,999 372,000 383,999 355,999 355,999 348,000 1.52%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 8,000 - - - 8,000 -
Div Payout % - - 0.00% - - - 51.30% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 355,999 355,999 372,000 383,999 355,999 355,999 348,000 1.52%
NOSH 400,000 400,000 400,000 400,000 400,000 400,000 400,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 0.62% -6.42% -7.20% 14.95% 2.59% 2.80% 5.42% -
ROE 0.25% -3.70% -3.54% 7.96% 2.10% 2.42% 4.48% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 36.16 51.33 45.68 51.08 72.27 76.86 71.93 -36.80%
EPS 0.20 -3.30 -3.30 7.60 1.90 2.20 3.90 -86.22%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.89 0.89 0.93 0.96 0.89 0.89 0.87 1.52%
Adjusted Per Share Value based on latest NOSH - 400,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 34.44 48.88 43.51 48.64 68.83 73.20 68.50 -36.79%
EPS 0.21 -3.14 -3.13 7.27 1.78 2.05 3.71 -85.28%
DPS 0.00 0.00 1.90 0.00 0.00 0.00 1.90 -
NAPS 0.8476 0.8476 0.8857 0.9143 0.8476 0.8476 0.8286 1.52%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.70 0.515 0.845 0.785 0.90 0.90 0.70 -
P/RPS 1.94 1.00 1.85 1.54 1.25 1.17 0.97 58.80%
P/EPS 313.20 -15.62 -25.68 10.28 48.10 41.86 17.96 573.64%
EY 0.32 -6.40 -3.89 9.73 2.08 2.39 5.57 -85.13%
DY 0.00 0.00 2.37 0.00 0.00 0.00 2.86 -
P/NAPS 0.79 0.58 0.91 0.82 1.01 1.01 0.80 -0.83%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 07/08/20 24/06/20 20/02/20 11/11/19 08/08/19 03/05/19 22/02/19 -
Price 0.715 0.725 0.85 0.855 0.84 0.98 0.85 -
P/RPS 1.98 1.41 1.86 1.67 1.16 1.28 1.18 41.25%
P/EPS 319.91 -21.99 -25.83 11.19 44.90 45.58 21.80 500.37%
EY 0.31 -4.55 -3.87 8.93 2.23 2.19 4.59 -83.44%
DY 0.00 0.00 2.35 0.00 0.00 0.00 2.35 -
P/NAPS 0.80 0.81 0.91 0.89 0.94 1.10 0.98 -12.66%

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