Highlights

[MYSCM] QoQ Quarter Result on 2013-06-30 [#2]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 22-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     230.46%    YoY -     -51.07%
Quarter Report

View:


Show?  QoQ % Horiz. %
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 4,363 11,431 10,361 7,636 4,541 17,604 14,256 -54.62%
  QoQ % -61.83% 10.33% 35.69% 68.16% -74.20% 23.48% -
  Horiz. % 30.60% 80.18% 72.68% 53.56% 31.85% 123.48% 100.00%
PBT -3,595 2,579 2,470 1,313 -1,359 4,185 3,418 -
  QoQ % -239.40% 4.41% 88.12% 196.62% -132.47% 22.44% -
  Horiz. % -105.18% 75.45% 72.26% 38.41% -39.76% 122.44% 100.00%
Tax 1 -179 -6 -8 113 217 107 -95.58%
  QoQ % 100.56% -2,883.33% 25.00% -107.08% -47.93% 102.80% -
  Horiz. % 0.93% -167.29% -5.61% -7.48% 105.61% 202.80% 100.00%
NP -3,594 2,400 2,464 1,305 -1,246 4,402 3,525 -
  QoQ % -249.75% -2.60% 88.81% 204.74% -128.31% 24.88% -
  Horiz. % -101.96% 68.09% 69.90% 37.02% -35.35% 124.88% 100.00%
NP to SH -3,514 1,465 2,551 1,375 -1,054 4,663 3,358 -
  QoQ % -339.86% -42.57% 85.53% 230.46% -122.60% 38.86% -
  Horiz. % -104.65% 43.63% 75.97% 40.95% -31.39% 138.86% 100.00%
Tax Rate - % 6.94 % 0.24 % 0.61 % - % -5.19 % -3.13 % -
  QoQ % 0.00% 2,791.67% -60.66% 0.00% 0.00% -65.81% -
  Horiz. % 0.00% -221.73% -7.67% -19.49% 0.00% 165.81% 100.00%
Total Cost 7,957 9,031 7,897 6,331 5,787 13,202 10,731 -18.09%
  QoQ % -11.89% 14.36% 24.74% 9.40% -56.17% 23.03% -
  Horiz. % 74.15% 84.16% 73.59% 59.00% 53.93% 123.03% 100.00%
Net Worth 69,028 72,582 67,713 75,287 73,732 75,424 69,846 -0.78%
  QoQ % -4.90% 7.19% -10.06% 2.11% -2.24% 7.99% -
  Horiz. % 98.83% 103.92% 96.95% 107.79% 105.56% 107.99% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 4,824 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 350.88 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 69,028 72,582 67,713 75,287 73,732 75,424 69,846 -0.78%
  QoQ % -4.90% 7.19% -10.06% 2.11% -2.24% 7.99% -
  Horiz. % 98.83% 103.92% 96.95% 107.79% 105.56% 107.99% 100.00%
NOSH 240,684 236,811 223,771 241,228 239,545 239,899 239,857 0.23%
  QoQ % 1.64% 5.83% -7.24% 0.70% -0.15% 0.02% -
  Horiz. % 100.35% 98.73% 93.29% 100.57% 99.87% 100.02% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -82.37 % 21.00 % 23.78 % 17.09 % -27.44 % 25.01 % 24.73 % -
  QoQ % -492.24% -11.69% 39.15% 162.28% -209.72% 1.13% -
  Horiz. % -333.08% 84.92% 96.16% 69.11% -110.96% 101.13% 100.00%
ROE -5.09 % 2.02 % 3.77 % 1.83 % -1.43 % 6.18 % 4.81 % -
  QoQ % -351.98% -46.42% 106.01% 227.97% -123.14% 28.48% -
  Horiz. % -105.82% 42.00% 78.38% 38.05% -29.73% 128.48% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.81 4.83 4.63 3.17 1.90 7.34 5.94 -54.75%
  QoQ % -62.53% 4.32% 46.06% 66.84% -74.11% 23.57% -
  Horiz. % 30.47% 81.31% 77.95% 53.37% 31.99% 123.57% 100.00%
EPS -1.46 0.61 1.14 0.57 -0.44 1.94 1.40 -
  QoQ % -339.34% -46.49% 100.00% 229.55% -122.68% 38.57% -
  Horiz. % -104.29% 43.57% 81.43% 40.71% -31.43% 138.57% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2868 0.3065 0.3026 0.3121 0.3078 0.3144 0.2912 -1.01%
  QoQ % -6.43% 1.29% -3.04% 1.40% -2.10% 7.97% -
  Horiz. % 98.49% 105.25% 103.91% 107.18% 105.70% 107.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.37 3.59 3.25 2.40 1.43 5.53 4.47 -54.57%
  QoQ % -61.84% 10.46% 35.42% 67.83% -74.14% 23.71% -
  Horiz. % 30.65% 80.31% 72.71% 53.69% 31.99% 123.71% 100.00%
EPS -1.10 0.46 0.80 0.43 -0.33 1.46 1.05 -
  QoQ % -339.13% -42.50% 86.05% 230.30% -122.60% 39.05% -
  Horiz. % -104.76% 43.81% 76.19% 40.95% -31.43% 139.05% 100.00%
DPS 0.00 0.00 0.00 1.51 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2167 0.2278 0.2125 0.2363 0.2314 0.2367 0.2192 -0.76%
  QoQ % -4.87% 7.20% -10.07% 2.12% -2.24% 7.98% -
  Horiz. % 98.86% 103.92% 96.94% 107.80% 105.57% 107.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.3450 0.3350 0.3350 0.3950 0.4250 0.4200 0.3600 -
P/RPS 19.03 6.94 7.24 12.48 22.42 5.72 6.06 114.59%
  QoQ % 174.21% -4.14% -41.99% -44.34% 291.96% -5.61% -
  Horiz. % 314.03% 114.52% 119.47% 205.94% 369.97% 94.39% 100.00%
P/EPS -23.63 54.15 29.39 69.30 -96.59 21.61 25.71 -
  QoQ % -143.64% 84.25% -57.59% 171.75% -546.97% -15.95% -
  Horiz. % -91.91% 210.62% 114.31% 269.54% -375.69% 84.05% 100.00%
EY -4.23 1.85 3.40 1.44 -1.04 4.63 3.89 -
  QoQ % -328.65% -45.59% 136.11% 238.46% -122.46% 19.02% -
  Horiz. % -108.74% 47.56% 87.40% 37.02% -26.74% 119.02% 100.00%
DY 0.00 0.00 0.00 5.06 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.20 1.09 1.11 1.27 1.38 1.34 1.24 -2.16%
  QoQ % 10.09% -1.80% -12.60% -7.97% 2.99% 8.06% -
  Horiz. % 96.77% 87.90% 89.52% 102.42% 111.29% 108.06% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 24/02/14