[MSC] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
11-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 112.37%
YoY- -79.94%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 381,640 429,097 420,980 771,904 737,873 651,181 351,649 1.37%
PBT -1,926 24,039 20,105 8,700 45,823 -20,248 -9,156 -22.87%
Tax -964 -9,403 -1,343 -10,060 -13,221 -8,210 564 -
NP -2,890 14,636 18,762 -1,360 32,602 -28,458 -8,592 -16.59%
-
NP to SH -2,888 14,716 15,050 5,673 28,276 -29,131 -5,590 -10.41%
-
Tax Rate - 39.12% 6.68% 115.63% 28.85% - - -
Total Cost 384,530 414,461 402,218 773,264 705,271 679,639 360,241 1.09%
-
Net Worth 235,999 244,000 245,000 419,999 361,821 259,776 293,661 -3.57%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 235,999 244,000 245,000 419,999 361,821 259,776 293,661 -3.57%
NOSH 100,000 100,000 100,000 100,000 93,013 75,079 74,533 5.01%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -0.76% 3.41% 4.46% -0.18% 4.42% -4.37% -2.44% -
ROE -1.22% 6.03% 6.14% 1.35% 7.81% -11.21% -1.90% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 381.64 429.10 420.98 771.90 793.30 867.32 471.80 -3.47%
EPS -2.90 14.70 15.10 5.70 30.40 -38.80 -7.50 -14.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.44 2.45 4.20 3.89 3.46 3.94 -8.18%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 90.87 102.17 100.23 183.79 175.68 155.04 83.73 1.37%
EPS -0.69 3.50 3.58 1.35 6.73 -6.94 -1.33 -10.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5619 0.581 0.5833 1.00 0.8615 0.6185 0.6992 -3.57%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.70 3.26 3.00 4.09 4.02 3.11 2.16 -
P/RPS 0.71 0.76 0.71 0.53 0.51 0.36 0.46 7.49%
P/EPS -93.49 22.15 19.93 72.10 13.22 -8.02 -28.80 21.67%
EY -1.07 4.51 5.02 1.39 7.56 -12.48 -3.47 -17.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.34 1.22 0.97 1.03 0.90 0.55 12.91%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 11/05/15 07/05/14 10/05/13 11/05/12 09/05/11 11/05/10 11/05/09 -
Price 2.73 3.48 3.14 4.22 4.38 3.28 3.12 -
P/RPS 0.72 0.81 0.75 0.55 0.55 0.38 0.66 1.46%
P/EPS -94.53 23.65 20.86 74.39 14.41 -8.45 -41.60 14.65%
EY -1.06 4.23 4.79 1.34 6.94 -11.83 -2.40 -12.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.43 1.28 1.00 1.13 0.95 0.79 6.60%

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