Highlights

[MYSCM] QoQ Cumulative 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 -     -162.58%    YoY -     -6,334.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 19,403 12,279 5,376 42,410 24,138 15,226 59.80%
  QoQ % 59.03% 58.02% 128.40% -87.32% 75.70% 58.53% -
  Horiz. % 202.66% 127.43% 80.64% 35.31% 278.54% 158.53% 100.00%
PBT 8,702 -4,452 -2,465 -2,565 4,741 3,423 878 358.21%
  QoQ % 295.46% -80.61% 3.90% -154.10% 38.50% 289.86% -
  Horiz. % 991.12% -507.06% -280.75% -292.14% 539.98% 389.86% 100.00%
Tax -16,349 18 9 -8 -360 0 0 -
  QoQ % -90,927.77% 100.00% 212.50% 97.78% 0.00% 0.00% -
  Horiz. % 4,541.39% -5.00% -2.50% 2.22% 100.00% - -
NP -7,647 -4,434 -2,456 -2,573 4,381 3,423 878 -
  QoQ % -72.46% -80.54% 4.55% -158.73% 27.99% 289.86% -
  Horiz. % -870.96% -505.01% -279.73% -293.05% 498.97% 389.86% 100.00%
NP to SH -7,693 -4,464 -2,523 -2,681 4,284 3,272 1,008 -
  QoQ % -72.33% -76.93% 5.89% -162.58% 30.93% 224.60% -
  Horiz. % -763.19% -442.86% -250.30% -265.97% 425.00% 324.60% 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 23,837 14,735 7,949 38,029 20,715 14,348 92.54%
  QoQ % 61.53% 61.77% 85.37% -79.10% 83.58% 44.38% -
  Horiz. % 268.36% 166.13% 102.70% 55.40% 265.05% 144.38% 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 % -8.03 % -4.36 % -4.58 % 6.97 % 5.65 % 1.59 % -
  QoQ % -94.52% -84.17% 4.80% -165.71% 23.36% 255.35% -
  Horiz. % -982.39% -505.03% -274.21% -288.05% 438.36% 355.35% 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 8.04 5.11 2.23 17.56 10.03 6.34 59.40%
  QoQ % 59.20% 57.34% 129.15% -87.30% 75.07% 58.20% -
  Horiz. % 201.89% 126.81% 80.60% 35.17% 276.97% 158.20% 100.00%
EPS -3.17 -1.85 -1.05 1.11 1.77 1.36 0.42 -
  QoQ % -71.35% -76.19% -194.59% -37.29% 30.15% 223.81% -
  Horiz. % -754.76% -440.48% -250.00% 264.29% 421.43% 323.81% 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 6.09 3.85 1.69 13.31 7.58 4.78 59.83%
  QoQ % 59.11% 58.18% 127.81% -87.30% 75.59% 58.58% -
  Horiz. % 202.72% 127.41% 80.54% 35.36% 278.45% 158.58% 100.00%
EPS -2.41 -1.40 -0.79 -0.84 1.34 1.03 0.32 -
  QoQ % -72.14% -77.22% 5.95% -162.69% 30.10% 221.88% -
  Horiz. % -753.13% -437.50% -246.88% -262.50% 418.75% 321.88% 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 3.48 5.19 13.25 1.74 2.99 4.65 -37.14%
  QoQ % -33.62% -32.95% -60.83% 661.49% -41.81% -35.70% -
  Horiz. % 49.68% 74.84% 111.61% 284.95% 37.42% 64.30% 100.00%
P/EPS -9.25 -15.14 -25.24 -26.58 17.20 22.06 70.24 -
  QoQ % 38.90% 40.02% 5.04% -254.53% -22.03% -68.59% -
  Horiz. % -13.17% -21.55% -35.93% -37.84% 24.49% 31.41% 100.00%
EY -10.81 -6.61 -3.96 -3.76 5.81 4.53 1.42 -
  QoQ % -63.54% -66.92% -5.32% -164.72% 28.26% 219.01% -
  Horiz. % -761.27% -465.49% -278.87% -264.79% 409.15% 319.01% 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 3.79 5.09 12.58 1.68 3.04 4.65 -38.60%
  QoQ % -41.16% -25.54% -59.54% 648.81% -44.74% -34.62% -
  Horiz. % 47.96% 81.51% 109.46% 270.54% 36.13% 65.38% 100.00%
P/EPS -8.93 -16.49 -24.76 -25.23 16.63 22.43 70.24 -
  QoQ % 45.85% 33.40% 1.86% -251.71% -25.86% -68.07% -
  Horiz. % -12.71% -23.48% -35.25% -35.92% 23.68% 31.93% 100.00%
EY -11.19 -6.06 -4.04 -3.96 6.01 4.46 1.42 -
  QoQ % -84.65% -50.00% -2.02% -165.89% 34.75% 214.08% -
  Horiz. % -788.03% -426.76% -284.51% -278.87% 423.24% 314.08% 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.
 


 

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