Highlights

[MYSCM] QoQ Cumulative Quarter Result on 2018-09-30 [#2]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 21-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     28.64%    YoY -     112.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,021 10,509 9,525 5,536 2,813 33,338 27,350 -82.47%
  QoQ % -80.77% 10.33% 72.06% 96.80% -91.56% 21.89% -
  Horiz. % 7.39% 38.42% 34.83% 20.24% 10.29% 121.89% 100.00%
PBT 412 -12,624 -5,072 1,110 861 -29,143 -9,783 -
  QoQ % 103.26% -148.90% -556.94% 28.92% 102.95% -197.89% -
  Horiz. % -4.21% 129.04% 51.85% -11.35% -8.80% 297.89% 100.00%
Tax 0 -493 -4 1 0 -1,648 -127 -
  QoQ % 0.00% -12,225.00% -500.00% 0.00% 0.00% -1,197.64% -
  Horiz. % -0.00% 388.19% 3.15% -0.79% -0.00% 1,297.64% 100.00%
NP 412 -13,117 -5,076 1,111 861 -30,791 -9,910 -
  QoQ % 103.14% -158.41% -556.89% 29.04% 102.80% -210.71% -
  Horiz. % -4.16% 132.36% 51.22% -11.21% -8.69% 310.71% 100.00%
NP to SH 412 -13,072 -5,002 1,123 873 -30,549 -9,685 -
  QoQ % 103.15% -161.34% -545.41% 28.64% 102.86% -215.43% -
  Horiz. % -4.25% 134.97% 51.65% -11.60% -9.01% 315.43% 100.00%
Tax Rate - % - % - % -0.09 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 1,609 23,626 14,601 4,425 1,952 64,129 37,260 -87.76%
  QoQ % -93.19% 61.81% 229.97% 126.69% -96.96% 72.11% -
  Horiz. % 4.32% 63.41% 39.19% 11.88% 5.24% 172.11% 100.00%
Net Worth 17,150 16,991 22,035 31,937 32,123 32,681 45,451 -47.88%
  QoQ % 0.94% -22.89% -31.01% -0.58% -1.71% -28.10% -
  Horiz. % 37.73% 37.38% 48.48% 70.27% 70.68% 71.90% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 17,150 16,991 22,035 31,937 32,123 32,681 45,451 -47.88%
  QoQ % 0.94% -22.89% -31.01% -0.58% -1.71% -28.10% -
  Horiz. % 37.73% 37.38% 48.48% 70.27% 70.68% 71.90% 100.00%
NOSH 265,485 265,485 265,485 265,485 265,485 265,485 265,485 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 20.39 % -124.82 % -53.29 % 20.07 % 30.61 % -92.36 % -36.23 % -
  QoQ % 116.34% -134.23% -365.52% -34.43% 133.14% -154.93% -
  Horiz. % -56.28% 344.52% 147.09% -55.40% -84.49% 254.93% 100.00%
ROE 2.40 % -76.93 % -22.70 % 3.52 % 2.72 % -93.48 % -21.31 % -
  QoQ % 103.12% -238.90% -744.89% 29.41% 102.91% -338.67% -
  Horiz. % -11.26% 361.00% 106.52% -16.52% -12.76% 438.67% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 0.76 3.96 3.59 2.09 1.06 12.56 10.30 -82.49%
  QoQ % -80.81% 10.31% 71.77% 97.17% -91.56% 21.94% -
  Horiz. % 7.38% 38.45% 34.85% 20.29% 10.29% 121.94% 100.00%
EPS 0.16 -4.92 1.91 0.42 0.32 -11.60 -3.73 -
  QoQ % 103.25% -357.59% 354.76% 31.25% 102.76% -210.99% -
  Horiz. % -4.29% 131.90% -51.21% -11.26% -8.58% 310.99% 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 0.0646 0.0640 0.0830 0.1203 0.1210 0.1231 0.1712 -47.88%
  QoQ % 0.94% -22.89% -31.01% -0.58% -1.71% -28.10% -
  Horiz. % 37.73% 37.38% 48.48% 70.27% 70.68% 71.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 0.63 3.30 2.99 1.74 0.88 10.46 8.58 -82.55%
  QoQ % -80.91% 10.37% 71.84% 97.73% -91.59% 21.91% -
  Horiz. % 7.34% 38.46% 34.85% 20.28% 10.26% 121.91% 100.00%
EPS 0.13 -4.10 -1.57 0.35 0.27 -9.59 -3.04 -
  QoQ % 103.17% -161.15% -548.57% 29.63% 102.82% -215.46% -
  Horiz. % -4.28% 134.87% 51.64% -11.51% -8.88% 315.46% 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 0.0538 0.0533 0.0692 0.1003 0.1008 0.1026 0.1427 -47.90%
  QoQ % 0.94% -22.98% -31.01% -0.50% -1.75% -28.10% -
  Horiz. % 37.70% 37.35% 48.49% 70.29% 70.64% 71.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.1950 0.2400 0.2000 0.2300 0.2350 0.2750 0.2450 -
P/RPS 25.62 6.06 5.57 11.03 22.18 2.19 2.38 389.66%
  QoQ % 322.77% 8.80% -49.50% -50.27% 912.79% -7.98% -
  Horiz. % 1,076.47% 254.62% 234.03% 463.45% 931.93% 92.02% 100.00%
P/EPS 125.65 -4.87 -10.62 54.37 71.47 -2.39 -6.72 -
  QoQ % 2,680.08% 54.14% -119.53% -23.93% 3,090.38% 64.43% -
  Horiz. % -1,869.79% 72.47% 158.04% -809.08% -1,063.54% 35.57% 100.00%
EY 0.80 -20.52 -9.42 1.84 1.40 -41.84 -14.89 -
  QoQ % 103.90% -117.83% -611.96% 31.43% 103.35% -180.99% -
  Horiz. % -5.37% 137.81% 63.26% -12.36% -9.40% 280.99% 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 3.02 3.75 2.41 1.91 1.94 2.23 1.43 64.83%
  QoQ % -19.47% 55.60% 26.18% -1.55% -13.00% 55.94% -
  Horiz. % 211.19% 262.24% 168.53% 133.57% 135.66% 155.94% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 30/05/19 25/02/19 21/11/18 29/08/18 31/05/18 27/02/18 -
Price 0.2000 0.2300 0.2450 0.2400 0.2150 0.2300 0.2600 -
P/RPS 26.27 5.81 6.83 11.51 20.29 1.83 2.52 379.26%
  QoQ % 352.15% -14.93% -40.66% -43.27% 1,008.74% -27.38% -
  Horiz. % 1,042.46% 230.56% 271.03% 456.75% 805.16% 72.62% 100.00%
P/EPS 128.88 -4.67 -13.00 56.74 65.38 -2.00 -7.13 -
  QoQ % 2,859.74% 64.08% -122.91% -13.22% 3,369.00% 71.95% -
  Horiz. % -1,807.57% 65.50% 182.33% -795.79% -916.97% 28.05% 100.00%
EY 0.78 -21.41 -7.69 1.76 1.53 -50.03 -14.03 -
  QoQ % 103.64% -178.41% -536.93% 15.03% 103.06% -256.59% -
  Horiz. % -5.56% 152.60% 54.81% -12.54% -10.91% 356.59% 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 3.10 3.59 2.95 2.00 1.78 1.87 1.52 61.03%
  QoQ % -13.65% 21.69% 47.50% 12.36% -4.81% 23.03% -
  Horiz. % 203.95% 236.18% 194.08% 131.58% 117.11% 123.03% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers