[MSC] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
12-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 50.54%
YoY- -82.03%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,773,510 1,746,749 1,917,544 1,888,988 1,867,722 1,915,179 1,725,903 1.82%
PBT 37,996 3,238 13,264 -6,257 19,027 44,992 93,238 -45.00%
Tax -14,970 -8,038 -11,145 -7,314 -46,523 -54,962 -79,528 -67.12%
NP 23,026 -4,800 2,119 -13,571 -27,496 -9,970 13,710 41.24%
-
NP to SH 23,029 -4,795 2,115 -13,585 -27,469 -9,865 19,585 11.39%
-
Tax Rate 39.40% 248.24% 84.02% - 244.51% 122.16% 85.30% -
Total Cost 1,750,484 1,751,549 1,915,425 1,902,559 1,895,218 1,925,149 1,712,193 1.48%
-
Net Worth 258,999 241,000 238,000 225,000 235,999 233,999 226,005 9.50%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 258,999 241,000 238,000 225,000 235,999 233,999 226,005 9.50%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.30% -0.27% 0.11% -0.72% -1.47% -0.52% 0.79% -
ROE 8.89% -1.99% 0.89% -6.04% -11.64% -4.22% 8.67% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1,773.51 1,746.75 1,917.54 1,888.99 1,867.72 1,915.18 1,718.23 2.13%
EPS 23.03 -4.80 2.12 -13.59 -27.47 -9.87 19.50 11.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.41 2.38 2.25 2.36 2.34 2.25 9.82%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 422.26 415.89 456.56 449.76 444.70 456.00 410.93 1.82%
EPS 5.48 -1.14 0.50 -3.23 -6.54 -2.35 4.66 11.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6167 0.5738 0.5667 0.5357 0.5619 0.5571 0.5381 9.50%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.50 2.48 2.29 2.46 2.70 2.55 3.26 -
P/RPS 0.14 0.14 0.12 0.13 0.14 0.13 0.19 -18.40%
P/EPS 10.86 -51.72 108.27 -18.11 -9.83 -25.85 16.72 -24.98%
EY 9.21 -1.93 0.92 -5.52 -10.17 -3.87 5.98 33.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.03 0.96 1.09 1.14 1.09 1.45 -23.49%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 10/05/16 19/02/16 09/11/15 12/08/15 11/05/15 24/02/15 10/11/14 -
Price 2.77 2.31 2.35 2.35 2.73 2.83 3.18 -
P/RPS 0.16 0.13 0.12 0.12 0.15 0.15 0.19 -10.81%
P/EPS 12.03 -48.18 111.11 -17.30 -9.94 -28.69 16.31 -18.35%
EY 8.31 -2.08 0.90 -5.78 -10.06 -3.49 6.13 22.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.96 0.99 1.04 1.16 1.21 1.41 -16.78%

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