[MSC] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 31.81%
YoY- -138.97%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,772,133 1,852,980 1,661,082 2,343,032 3,330,057 2,659,028 1,840,537 -0.62%
PBT 10,161 52,465 22,306 -89,813 201,434 -72,106 24,250 -13.49%
Tax -6,665 -65,087 -38,575 714 -51,857 -24,420 -14,344 -11.98%
NP 3,496 -12,622 -16,269 -89,098 149,577 -96,526 9,906 -15.92%
-
NP to SH 3,501 -12,472 -16,208 -55,286 141,852 -77,600 13,561 -20.19%
-
Tax Rate 65.59% 124.06% 172.94% - 25.74% - 59.15% -
Total Cost 1,768,637 1,865,602 1,677,351 2,432,130 3,180,480 2,755,554 1,830,630 -0.57%
-
Net Worth 240,380 225,000 220,000 360,999 449,393 280,499 305,877 -3.93%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 240,380 225,000 220,000 360,999 449,393 280,499 305,877 -3.93%
NOSH 100,000 100,000 100,000 100,000 97,694 74,999 74,786 4.95%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.20% -0.68% -0.98% -3.80% 4.49% -3.63% 0.54% -
ROE 1.46% -5.54% -7.37% -15.31% 31.57% -27.66% 4.43% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,754.59 1,852.98 1,661.08 2,343.03 3,408.65 3,545.37 2,461.05 -5.48%
EPS 3.47 -12.53 -16.27 -55.33 145.20 -103.47 18.13 -24.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.25 2.20 3.61 4.60 3.74 4.09 -8.62%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 421.94 441.19 395.50 557.86 792.87 633.10 438.22 -0.62%
EPS 0.83 -2.97 -3.86 -13.16 33.77 -18.48 3.23 -20.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5723 0.5357 0.5238 0.8595 1.07 0.6679 0.7283 -3.93%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.29 3.26 2.69 3.15 3.56 4.24 3.12 -
P/RPS 0.16 0.18 0.16 0.13 0.10 0.12 0.13 3.51%
P/EPS 66.06 -26.14 -16.60 -5.70 2.45 -4.10 17.21 25.11%
EY 1.51 -3.83 -6.03 -17.55 40.79 -24.40 5.81 -20.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.45 1.22 0.87 0.77 1.13 0.76 3.96%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 09/11/15 10/11/14 12/11/13 06/11/12 04/11/11 04/11/10 04/11/09 -
Price 2.35 3.18 2.97 3.21 3.97 4.80 3.30 -
P/RPS 0.16 0.17 0.18 0.14 0.12 0.14 0.13 3.51%
P/EPS 67.79 -25.50 -18.32 -5.81 2.73 -4.64 18.20 24.49%
EY 1.48 -3.92 -5.46 -17.22 36.57 -21.56 5.49 -19.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.41 1.35 0.89 0.86 1.28 0.81 3.39%

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