[MSC] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
07-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -49.15%
YoY- -2.22%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 525,444 528,929 431,709 429,097 336,168 420,334 404,498 18.99%
PBT 5,643 9,257 6,053 24,039 53,889 -13,436 9,820 -30.81%
Tax -6,146 -4,526 -34,887 -9,403 -30,712 -9,420 -17,928 -50.92%
NP -503 4,731 -28,834 14,636 23,177 -22,856 -8,108 -84.24%
-
NP to SH -511 4,721 -28,791 14,716 28,939 -22,327 -4,879 -77.68%
-
Tax Rate 108.91% 48.89% 576.36% 39.12% 56.99% - 182.57% -
Total Cost 525,947 524,198 460,543 414,461 312,991 443,190 412,606 17.51%
-
Net Worth 233,999 225,000 225,000 244,000 223,000 220,000 241,000 -1.94%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 233,999 225,000 225,000 244,000 223,000 220,000 241,000 -1.94%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -0.10% 0.89% -6.68% 3.41% 6.89% -5.44% -2.00% -
ROE -0.22% 2.10% -12.80% 6.03% 12.98% -10.15% -2.02% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 525.44 528.93 431.71 429.10 336.17 420.33 404.50 18.99%
EPS -0.50 4.70 -28.80 14.70 28.90 -22.30 -4.90 -78.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.25 2.25 2.44 2.23 2.20 2.41 -1.94%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 125.11 125.94 102.79 102.17 80.04 100.08 96.31 18.99%
EPS -0.12 1.12 -6.86 3.50 6.89 -5.32 -1.16 -77.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5571 0.5357 0.5357 0.581 0.531 0.5238 0.5738 -1.94%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.55 3.26 3.38 3.26 2.73 2.69 3.25 -
P/RPS 0.49 0.62 0.78 0.76 0.81 0.64 0.80 -27.81%
P/EPS -499.02 69.05 -11.74 22.15 9.43 -12.05 -66.61 281.46%
EY -0.20 1.45 -8.52 4.51 10.60 -8.30 -1.50 -73.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.45 1.50 1.34 1.22 1.22 1.35 -13.25%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 10/11/14 12/08/14 07/05/14 28/02/14 12/11/13 06/08/13 -
Price 2.83 3.18 3.21 3.48 2.86 2.97 3.36 -
P/RPS 0.54 0.60 0.74 0.81 0.85 0.71 0.83 -24.85%
P/EPS -553.82 67.36 -11.15 23.65 9.88 -13.30 -68.87 299.86%
EY -0.18 1.48 -8.97 4.23 10.12 -7.52 -1.45 -75.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.41 1.43 1.43 1.28 1.35 1.39 -8.80%

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