[MSC] YoY Quarter Result on 31-Mar-2007 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
08-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -54.94%
YoY- -29.91%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 651,181 351,649 572,598 357,871 306,632 451,203 296,784 13.98%
PBT -20,248 -9,156 25,468 10,111 13,781 33,109 18,711 -
Tax -8,210 564 -7,959 -3,860 -4,494 -9,929 -7,854 0.74%
NP -28,458 -8,592 17,509 6,251 9,287 23,180 10,857 -
-
NP to SH -29,131 -5,590 15,308 6,509 9,287 23,180 10,857 -
-
Tax Rate - - 31.25% 38.18% 32.61% 29.99% 41.98% -
Total Cost 679,639 360,241 555,089 351,620 297,345 428,023 285,927 15.51%
-
Net Worth 259,776 293,661 361,689 306,745 302,184 240,943 207,406 3.82%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - 7,562 -
Div Payout % - - - - - - 69.66% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 259,776 293,661 361,689 306,745 302,184 240,943 207,406 3.82%
NOSH 75,079 74,533 75,039 74,816 71,438 75,060 74,875 0.04%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -4.37% -2.44% 3.06% 1.75% 3.03% 5.14% 3.66% -
ROE -11.21% -1.90% 4.23% 2.12% 3.07% 9.62% 5.23% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 867.32 471.80 763.07 478.33 429.23 601.12 396.37 13.93%
EPS -38.80 -7.50 20.40 8.70 13.00 24.90 14.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.10 -
NAPS 3.46 3.94 4.82 4.10 4.23 3.21 2.77 3.77%
Adjusted Per Share Value based on latest NOSH - 74,816
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 155.04 83.73 136.33 85.21 73.01 107.43 70.66 13.98%
EPS -6.94 -1.33 3.64 1.55 2.21 5.52 2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
NAPS 0.6185 0.6992 0.8612 0.7303 0.7195 0.5737 0.4938 3.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.11 2.16 8.10 6.15 6.00 6.10 6.35 -
P/RPS 0.36 0.46 1.06 1.29 1.40 1.01 1.60 -22.00%
P/EPS -8.02 -28.80 39.71 70.69 46.15 19.75 43.79 -
EY -12.48 -3.47 2.52 1.41 2.17 5.06 2.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.59 -
P/NAPS 0.90 0.55 1.68 1.50 1.42 1.90 2.29 -14.40%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 11/05/10 11/05/09 12/05/08 08/05/07 03/05/06 26/04/05 24/05/04 -
Price 3.28 3.12 8.70 7.45 6.00 6.00 7.05 -
P/RPS 0.38 0.66 1.14 1.56 1.40 1.00 1.78 -22.68%
P/EPS -8.45 -41.60 42.65 85.63 46.15 19.43 48.62 -
EY -11.83 -2.40 2.34 1.17 2.17 5.15 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
P/NAPS 0.95 0.79 1.80 1.82 1.42 1.87 2.55 -15.16%

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