Highlights

[MYSCM] QoQ Annualized Quarter Result on 2016-03-31 [#1]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -350.33%    YoY -     -6,334.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 30,857 25,870 24,558 21,504 42,410 32,184 30,452 0.88%
  QoQ % 19.27% 5.35% 14.20% -49.29% 31.77% 5.69% -
  Horiz. % 101.33% 84.96% 80.64% 70.62% 139.27% 105.69% 100.00%
PBT 8,702 -5,936 -4,930 -10,260 4,741 4,564 1,756 189.26%
  QoQ % 246.60% -20.41% 51.95% -316.41% 3.88% 159.91% -
  Horiz. % 495.56% -338.04% -280.75% -584.28% 269.99% 259.91% 100.00%
Tax -16,349 24 18 -32 -360 0 0 -
  QoQ % -68,220.83% 33.33% 156.25% 91.11% 0.00% 0.00% -
  Horiz. % 4,541.39% -6.67% -5.00% 8.89% 100.00% - -
NP -7,647 -5,912 -4,912 -10,292 4,381 4,564 1,756 -
  QoQ % -29.35% -20.36% 52.27% -334.92% -4.01% 159.91% -
  Horiz. % -435.48% -336.67% -279.73% -586.10% 249.49% 259.91% 100.00%
NP to SH -7,693 -5,952 -5,046 -10,724 4,284 4,362 2,016 -
  QoQ % -29.25% -17.95% 52.95% -350.33% -1.80% 116.40% -
  Horiz. % -381.60% -295.24% -250.30% -531.94% 212.50% 216.40% 100.00%
Tax Rate 187.88 % - % - % - % 7.59 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,475.36% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 38,504 31,782 29,470 31,796 38,029 27,620 28,696 21.54%
  QoQ % 21.15% 7.85% -7.32% -16.39% 37.69% -3.75% -
  Horiz. % 134.18% 110.76% 102.70% 110.80% 132.52% 96.25% 100.00%
Net Worth 49,238 55,558 57,908 58,474 61,475 57,957 63,504 -15.54%
  QoQ % -11.38% -4.06% -0.97% -4.88% 6.07% -8.73% -
  Horiz. % 77.54% 87.49% 91.19% 92.08% 96.81% 91.27% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 49,238 55,558 57,908 58,474 61,475 57,957 63,504 -15.54%
  QoQ % -11.38% -4.06% -0.97% -4.88% 6.07% -8.73% -
  Horiz. % 77.54% 87.49% 91.19% 92.08% 96.81% 91.27% 100.00%
NOSH 241,130 241,351 240,285 241,531 241,555 240,588 240,000 0.31%
  QoQ % -0.09% 0.44% -0.52% -0.01% 0.40% 0.25% -
  Horiz. % 100.47% 100.56% 100.12% 100.64% 100.65% 100.25% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -24.78 % -22.85 % -20.00 % -47.86 % 10.33 % 14.18 % 5.77 % -
  QoQ % -8.45% -14.25% 58.21% -563.31% -27.15% 145.75% -
  Horiz. % -429.46% -396.01% -346.62% -829.46% 179.03% 245.75% 100.00%
ROE -15.62 % -10.71 % -8.71 % -18.34 % 6.97 % 7.53 % 3.17 % -
  QoQ % -45.85% -22.96% 52.51% -363.13% -7.44% 137.54% -
  Horiz. % -492.74% -337.85% -274.76% -578.55% 219.87% 237.54% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.80 10.72 10.22 8.90 17.56 13.38 12.69 0.57%
  QoQ % 19.40% 4.89% 14.83% -49.32% 31.24% 5.44% -
  Horiz. % 100.87% 84.48% 80.54% 70.13% 138.38% 105.44% 100.00%
EPS -3.17 -2.47 -2.10 4.44 1.77 1.81 0.84 -
  QoQ % -28.34% -17.62% -147.30% 150.85% -2.21% 115.48% -
  Horiz. % -377.38% -294.05% -250.00% 528.57% 210.71% 215.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2042 0.2302 0.2410 0.2421 0.2545 0.2409 0.2646 -15.80%
  QoQ % -11.29% -4.48% -0.45% -4.87% 5.65% -8.96% -
  Horiz. % 77.17% 87.00% 91.08% 91.50% 96.18% 91.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.69 8.12 7.71 6.75 13.31 10.10 9.56 0.90%
  QoQ % 19.33% 5.32% 14.22% -49.29% 31.78% 5.65% -
  Horiz. % 101.36% 84.94% 80.65% 70.61% 139.23% 105.65% 100.00%
EPS -2.41 -1.87 -1.58 -3.37 1.34 1.37 0.63 -
  QoQ % -28.88% -18.35% 53.12% -351.49% -2.19% 117.46% -
  Horiz. % -382.54% -296.83% -250.79% -534.92% 212.70% 217.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1546 0.1744 0.1818 0.1835 0.1930 0.1819 0.1993 -15.51%
  QoQ % -11.35% -4.07% -0.93% -4.92% 6.10% -8.73% -
  Horiz. % 77.57% 87.51% 91.22% 92.07% 96.84% 91.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.2950 0.2800 0.2650 0.2950 0.3050 0.3000 0.2950 -
P/RPS 2.31 2.61 2.59 3.31 1.74 2.24 2.32 -0.29%
  QoQ % -11.49% 0.77% -21.75% 90.23% -22.32% -3.45% -
  Horiz. % 99.57% 112.50% 111.64% 142.67% 75.00% 96.55% 100.00%
P/EPS -9.25 -11.35 -12.62 -6.64 17.20 16.54 35.12 -
  QoQ % 18.50% 10.06% -90.06% -138.60% 3.99% -52.90% -
  Horiz. % -26.34% -32.32% -35.93% -18.91% 48.97% 47.10% 100.00%
EY -10.81 -8.81 -7.92 -15.05 5.81 6.04 2.85 -
  QoQ % -22.70% -11.24% 47.38% -359.04% -3.81% 111.93% -
  Horiz. % -379.30% -309.12% -277.89% -528.07% 203.86% 211.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.44 1.22 1.10 1.22 1.20 1.25 1.11 18.85%
  QoQ % 18.03% 10.91% -9.84% 1.67% -4.00% 12.61% -
  Horiz. % 129.73% 109.91% 99.10% 109.91% 108.11% 112.61% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 24/11/16 26/08/16 26/05/16 25/02/16 26/11/15 25/08/15 -
Price 0.2850 0.3050 0.2600 0.2800 0.2950 0.3050 0.2950 -
P/RPS 2.23 2.85 2.54 3.14 1.68 2.28 2.32 -2.59%
  QoQ % -21.75% 12.20% -19.11% 86.90% -26.32% -1.72% -
  Horiz. % 96.12% 122.84% 109.48% 135.34% 72.41% 98.28% 100.00%
P/EPS -8.93 -12.37 -12.38 -6.31 16.63 16.82 35.12 -
  QoQ % 27.81% 0.08% -96.20% -137.94% -1.13% -52.11% -
  Horiz. % -25.43% -35.22% -35.25% -17.97% 47.35% 47.89% 100.00%
EY -11.19 -8.09 -8.08 -15.86 6.01 5.95 2.85 -
  QoQ % -38.32% -0.12% 49.05% -363.89% 1.01% 108.77% -
  Horiz. % -392.63% -283.86% -283.51% -556.49% 210.88% 208.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.40 1.32 1.08 1.16 1.16 1.27 1.11 16.65%
  QoQ % 6.06% 22.22% -6.90% 0.00% -8.66% 14.41% -
  Horiz. % 126.13% 118.92% 97.30% 104.50% 104.50% 114.41% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers