[MSC] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
12-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -66.23%
YoY- 135.18%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 405,099 702,901 595,769 572,598 735,033 490,522 329,717 14.64%
PBT -83,751 22,037 8,088 25,468 77,827 16,366 16,691 -
Tax 2,606 -7,792 -5,484 -7,959 -25,093 -7,136 -6,690 -
NP -81,145 14,245 2,604 17,509 52,734 9,230 10,001 -
-
NP to SH -76,940 12,268 3,027 15,308 45,334 7,460 8,138 -
-
Tax Rate - 35.36% 67.80% 31.25% 32.24% 43.60% 40.08% -
Total Cost 486,244 688,656 593,165 555,089 682,299 481,292 319,716 32.08%
-
Net Worth 298,559 368,040 356,429 361,689 350,512 314,224 308,348 -2.11%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 298,559 368,040 356,429 361,689 350,512 314,224 308,348 -2.11%
NOSH 75,015 74,804 75,675 75,039 75,056 75,353 74,660 0.31%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -20.03% 2.03% 0.44% 3.06% 7.17% 1.88% 3.03% -
ROE -25.77% 3.33% 0.85% 4.23% 12.93% 2.37% 2.64% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 540.02 939.65 787.27 763.07 979.31 650.96 441.62 14.28%
EPS -102.60 16.40 4.00 20.40 60.40 9.90 10.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.98 4.92 4.71 4.82 4.67 4.17 4.13 -2.42%
Adjusted Per Share Value based on latest NOSH - 75,039
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 96.45 167.36 141.85 136.33 175.01 116.79 78.50 14.64%
EPS -18.32 2.92 0.72 3.64 10.79 1.78 1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7109 0.8763 0.8486 0.8612 0.8346 0.7482 0.7342 -2.11%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.00 5.05 8.10 8.10 8.00 8.30 6.50 -
P/RPS 0.56 0.54 1.03 1.06 0.82 1.28 1.47 -47.29%
P/EPS -2.92 30.79 202.50 39.71 13.25 83.84 59.63 -
EY -34.19 3.25 0.49 2.52 7.55 1.19 1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.03 1.72 1.68 1.71 1.99 1.57 -38.75%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 06/11/08 12/08/08 12/05/08 15/02/08 02/11/07 07/08/07 -
Price 2.65 3.10 6.75 8.70 7.30 8.50 8.20 -
P/RPS 0.49 0.33 0.86 1.14 0.75 1.31 1.86 -58.73%
P/EPS -2.58 18.90 168.75 42.65 12.09 85.86 75.23 -
EY -38.70 5.29 0.59 2.34 8.27 1.16 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 1.43 1.80 1.56 2.04 1.99 -51.44%

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