[MSC] YoY Quarter Result on 31-Mar-2010 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
11-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -146.84%
YoY- -421.13%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 420,980 771,904 737,873 651,181 351,649 572,598 357,871 2.74%
PBT 20,105 8,700 45,823 -20,248 -9,156 25,468 10,111 12.12%
Tax -1,343 -10,060 -13,221 -8,210 564 -7,959 -3,860 -16.12%
NP 18,762 -1,360 32,602 -28,458 -8,592 17,509 6,251 20.08%
-
NP to SH 15,050 5,673 28,276 -29,131 -5,590 15,308 6,509 14.97%
-
Tax Rate 6.68% 115.63% 28.85% - - 31.25% 38.18% -
Total Cost 402,218 773,264 705,271 679,639 360,241 555,089 351,620 2.26%
-
Net Worth 245,000 419,999 361,821 259,776 293,661 361,689 306,745 -3.67%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 245,000 419,999 361,821 259,776 293,661 361,689 306,745 -3.67%
NOSH 100,000 100,000 93,013 75,079 74,533 75,039 74,816 4.94%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.46% -0.18% 4.42% -4.37% -2.44% 3.06% 1.75% -
ROE 6.14% 1.35% 7.81% -11.21% -1.90% 4.23% 2.12% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 420.98 771.90 793.30 867.32 471.80 763.07 478.33 -2.10%
EPS 15.10 5.70 30.40 -38.80 -7.50 20.40 8.70 9.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 4.20 3.89 3.46 3.94 4.82 4.10 -8.21%
Adjusted Per Share Value based on latest NOSH - 75,079
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 100.23 183.79 175.68 155.04 83.73 136.33 85.21 2.74%
EPS 3.58 1.35 6.73 -6.94 -1.33 3.64 1.55 14.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5833 1.00 0.8615 0.6185 0.6992 0.8612 0.7303 -3.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.00 4.09 4.02 3.11 2.16 8.10 6.15 -
P/RPS 0.71 0.53 0.51 0.36 0.46 1.06 1.29 -9.46%
P/EPS 19.93 72.10 13.22 -8.02 -28.80 39.71 70.69 -19.00%
EY 5.02 1.39 7.56 -12.48 -3.47 2.52 1.41 23.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.97 1.03 0.90 0.55 1.68 1.50 -3.38%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 10/05/13 11/05/12 09/05/11 11/05/10 11/05/09 12/05/08 08/05/07 -
Price 3.14 4.22 4.38 3.28 3.12 8.70 7.45 -
P/RPS 0.75 0.55 0.55 0.38 0.66 1.14 1.56 -11.48%
P/EPS 20.86 74.39 14.41 -8.45 -41.60 42.65 85.63 -20.95%
EY 4.79 1.34 6.94 -11.83 -2.40 2.34 1.17 26.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.00 1.13 0.95 0.79 1.80 1.82 -5.69%

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