[MSC] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
12-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -357.61%
YoY- -2311.12%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 323,125 557,485 528,929 420,334 441,587 907,043 719,961 -12.48%
PBT 16,778 28,778 9,257 -13,436 993 51,905 -50,222 -
Tax 520 -8,357 -4,526 -9,420 -7,526 -9,768 730 -5.49%
NP 17,298 20,421 4,731 -22,856 -6,533 42,137 -49,492 -
-
NP to SH 17,299 20,421 4,721 -22,327 -926 41,812 -37,052 -
-
Tax Rate -3.10% 29.04% 48.89% - 757.91% 18.82% - -
Total Cost 305,827 537,064 524,198 443,190 448,120 864,906 769,453 -14.24%
-
Net Worth 271,000 238,245 225,000 220,000 360,999 460,132 280,515 -0.57%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 271,000 238,245 225,000 220,000 360,999 460,132 280,515 -0.57%
NOSH 100,000 100,000 100,000 100,000 100,000 100,028 75,004 4.90%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.35% 3.66% 0.89% -5.44% -1.48% 4.65% -6.87% -
ROE 6.38% 8.57% 2.10% -10.15% -0.26% 9.09% -13.21% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 323.13 556.91 528.93 420.33 441.59 906.78 959.90 -16.58%
EPS 17.30 20.40 4.70 -22.30 -0.90 41.80 -49.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 2.38 2.25 2.20 3.61 4.60 3.74 -5.22%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 76.93 132.73 125.94 100.08 105.14 215.96 171.42 -12.48%
EPS 4.12 4.86 1.12 -5.32 -0.22 9.96 -8.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6452 0.5673 0.5357 0.5238 0.8595 1.0956 0.6679 -0.57%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.55 2.29 3.26 2.69 3.15 3.56 4.24 -
P/RPS 1.10 0.60 0.62 0.64 0.71 0.39 0.44 16.48%
P/EPS 20.52 11.23 69.05 -12.05 -340.17 8.52 -8.58 -
EY 4.87 8.91 1.45 -8.30 -0.29 11.74 -11.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.96 1.45 1.22 0.87 0.77 1.13 2.49%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 04/11/16 09/11/15 10/11/14 12/11/13 06/11/12 04/11/11 04/11/10 -
Price 3.78 2.35 3.18 2.97 3.21 3.97 4.80 -
P/RPS 1.17 0.61 0.60 0.71 0.73 0.44 0.50 15.20%
P/EPS 21.85 11.52 67.36 -13.30 -346.65 9.50 -9.72 -
EY 4.58 8.68 1.48 -7.52 -0.29 10.53 -10.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.99 1.41 1.35 0.89 0.86 1.28 1.38%

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