[MSC] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
04-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.53%
YoY- -28.49%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 441,587 907,043 719,961 610,662 702,901 490,522 396,140 1.82%
PBT 993 51,905 -50,222 16,683 22,037 16,366 10,636 -32.62%
Tax -7,526 -9,768 730 -7,068 -7,792 -7,136 -2,272 22.07%
NP -6,533 42,137 -49,492 9,615 14,245 9,230 8,364 -
-
NP to SH -926 41,812 -37,052 8,773 12,268 7,460 7,250 -
-
Tax Rate 757.91% 18.82% - 42.37% 35.36% 43.60% 21.36% -
Total Cost 448,120 864,906 769,453 601,047 688,656 481,292 387,776 2.43%
-
Net Worth 360,999 460,132 280,515 306,680 368,040 314,224 290,747 3.66%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 360,999 460,132 280,515 306,680 368,040 314,224 290,747 3.66%
NOSH 100,000 100,028 75,004 74,982 74,804 75,353 74,742 4.96%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.48% 4.65% -6.87% 1.57% 2.03% 1.88% 2.11% -
ROE -0.26% 9.09% -13.21% 2.86% 3.33% 2.37% 2.49% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 441.59 906.78 959.90 814.40 939.65 650.96 530.01 -2.99%
EPS -0.90 41.80 -49.40 11.70 16.40 9.90 9.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.61 4.60 3.74 4.09 4.92 4.17 3.89 -1.23%
Adjusted Per Share Value based on latest NOSH - 74,982
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 105.14 215.96 171.42 145.40 167.36 116.79 94.32 1.82%
EPS -0.22 9.96 -8.82 2.09 2.92 1.78 1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8595 1.0956 0.6679 0.7302 0.8763 0.7482 0.6923 3.66%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.15 3.56 4.24 3.12 5.05 8.30 6.00 -
P/RPS 0.71 0.39 0.44 0.38 0.54 1.28 1.13 -7.44%
P/EPS -340.17 8.52 -8.58 26.67 30.79 83.84 61.86 -
EY -0.29 11.74 -11.65 3.75 3.25 1.19 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.77 1.13 0.76 1.03 1.99 1.54 -9.07%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/11/12 04/11/11 04/11/10 04/11/09 06/11/08 02/11/07 27/10/06 -
Price 3.21 3.97 4.80 3.30 3.10 8.50 6.00 -
P/RPS 0.73 0.44 0.50 0.41 0.33 1.31 1.13 -7.01%
P/EPS -346.65 9.50 -9.72 28.21 18.90 85.86 61.86 -
EY -0.29 10.53 -10.29 3.55 5.29 1.16 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.86 1.28 0.81 0.63 2.04 1.54 -8.72%

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