Highlights

[MYSCM] QoQ Quarter Result on 2014-06-30 [#2]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     122.48%    YoY -     -42.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 5,731 14,925 8,189 8,739 4,363 11,431 10,361 -32.64%
  QoQ % -61.60% 82.26% -6.29% 100.30% -61.83% 10.33% -
  Horiz. % 55.31% 144.05% 79.04% 84.35% 42.11% 110.33% 100.00%
PBT 61 -3,158 -1,143 730 -3,595 2,579 2,470 -91.54%
  QoQ % 101.93% -176.29% -256.58% 120.31% -239.40% 4.41% -
  Horiz. % 2.47% -127.85% -46.28% 29.55% -145.55% 104.41% 100.00%
Tax 0 -387 0 -1 1 -179 -6 -
  QoQ % 0.00% 0.00% 0.00% -200.00% 100.56% -2,883.33% -
  Horiz. % -0.00% 6,450.00% -0.00% 16.67% -16.67% 2,983.33% 100.00%
NP 61 -3,545 -1,143 729 -3,594 2,400 2,464 -91.52%
  QoQ % 101.72% -210.15% -256.79% 120.28% -249.75% -2.60% -
  Horiz. % 2.48% -143.87% -46.39% 29.59% -145.86% 97.40% 100.00%
NP to SH 43 -4,363 -1,077 790 -3,514 1,465 2,551 -93.44%
  QoQ % 100.99% -305.11% -236.33% 122.48% -339.86% -42.57% -
  Horiz. % 1.69% -171.03% -42.22% 30.97% -137.75% 57.43% 100.00%
Tax Rate - % - % - % 0.14 % - % 6.94 % 0.24 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 2,791.67% -
  Horiz. % 0.00% 0.00% 0.00% 58.33% 0.00% 2,891.67% 100.00%
Total Cost 5,670 18,470 9,332 8,010 7,957 9,031 7,897 -19.83%
  QoQ % -69.30% 97.92% 16.50% 0.67% -11.89% 14.36% -
  Horiz. % 71.80% 233.89% 118.17% 101.43% 100.76% 114.36% 100.00%
Net Worth 56,115 64,432 68,042 69,400 69,028 72,582 67,713 -11.78%
  QoQ % -12.91% -5.31% -1.96% 0.54% -4.90% 7.19% -
  Horiz. % 82.87% 95.15% 100.49% 102.49% 101.94% 107.19% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 56,115 64,432 68,042 69,400 69,028 72,582 67,713 -11.78%
  QoQ % -12.91% -5.31% -1.96% 0.54% -4.90% 7.19% -
  Horiz. % 82.87% 95.15% 100.49% 102.49% 101.94% 107.19% 100.00%
NOSH 215,000 241,049 239,333 239,393 240,684 236,811 223,771 -2.63%
  QoQ % -10.81% 0.72% -0.03% -0.54% 1.64% 5.83% -
  Horiz. % 96.08% 107.72% 106.95% 106.98% 107.56% 105.83% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.06 % -23.75 % -13.96 % 8.34 % -82.37 % 21.00 % 23.78 % -87.45%
  QoQ % 104.46% -70.13% -267.39% 110.13% -492.24% -11.69% -
  Horiz. % 4.46% -99.87% -58.70% 35.07% -346.38% 88.31% 100.00%
ROE 0.08 % -6.77 % -1.58 % 1.14 % -5.09 % 2.02 % 3.77 % -92.35%
  QoQ % 101.18% -328.48% -238.60% 122.40% -351.98% -46.42% -
  Horiz. % 2.12% -179.58% -41.91% 30.24% -135.01% 53.58% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.67 6.19 3.42 3.65 1.81 4.83 4.63 -30.74%
  QoQ % -56.87% 80.99% -6.30% 101.66% -62.53% 4.32% -
  Horiz. % 57.67% 133.69% 73.87% 78.83% 39.09% 104.32% 100.00%
EPS 0.02 -1.81 -0.45 0.33 -1.46 0.61 1.14 -93.26%
  QoQ % 101.10% -302.22% -236.36% 122.60% -339.34% -46.49% -
  Horiz. % 1.75% -158.77% -39.47% 28.95% -128.07% 53.51% 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 0.2610 0.2673 0.2843 0.2899 0.2868 0.3065 0.3026 -9.40%
  QoQ % -2.36% -5.98% -1.93% 1.08% -6.43% 1.29% -
  Horiz. % 86.25% 88.33% 93.95% 95.80% 94.78% 101.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.80 4.68 2.57 2.74 1.37 3.59 3.25 -32.58%
  QoQ % -61.54% 82.10% -6.20% 100.00% -61.84% 10.46% -
  Horiz. % 55.38% 144.00% 79.08% 84.31% 42.15% 110.46% 100.00%
EPS 0.01 -1.37 -0.34 0.25 -1.10 0.46 0.80 -94.63%
  QoQ % 100.73% -302.94% -236.00% 122.73% -339.13% -42.50% -
  Horiz. % 1.25% -171.25% -42.50% 31.25% -137.50% 57.50% 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 0.1761 0.2022 0.2136 0.2178 0.2167 0.2278 0.2125 -11.78%
  QoQ % -12.91% -5.34% -1.93% 0.51% -4.87% 7.20% -
  Horiz. % 82.87% 95.15% 100.52% 102.49% 101.98% 107.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.2900 0.3000 0.3900 0.3400 0.3450 0.3350 0.3350 -
P/RPS 10.88 4.85 11.40 9.31 19.03 6.94 7.24 31.23%
  QoQ % 124.33% -57.46% 22.45% -51.08% 174.21% -4.14% -
  Horiz. % 150.28% 66.99% 157.46% 128.59% 262.85% 95.86% 100.00%
P/EPS 1,450.00 -16.57 -86.67 103.03 -23.63 54.15 29.39 1,248.38%
  QoQ % 8,850.75% 80.88% -184.12% 536.01% -143.64% 84.25% -
  Horiz. % 4,933.65% -56.38% -294.90% 350.56% -80.40% 184.25% 100.00%
EY 0.07 -6.03 -1.15 0.97 -4.23 1.85 3.40 -92.51%
  QoQ % 101.16% -424.35% -218.56% 122.93% -328.65% -45.59% -
  Horiz. % 2.06% -177.35% -33.82% 28.53% -124.41% 54.41% 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 1.11 1.12 1.37 1.17 1.20 1.09 1.11 -
  QoQ % -0.89% -18.25% 17.09% -2.50% 10.09% -1.80% -
  Horiz. % 100.00% 100.90% 123.42% 105.41% 108.11% 98.20% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 26/11/14 27/08/14 22/05/14 24/02/14 26/11/13 -
Price 0.3000 0.3050 0.3650 0.3550 0.3550 0.3200 0.3500 -
P/RPS 11.25 4.93 10.67 9.72 19.58 6.63 7.56 30.37%
  QoQ % 128.19% -53.80% 9.77% -50.36% 195.32% -12.30% -
  Horiz. % 148.81% 65.21% 141.14% 128.57% 258.99% 87.70% 100.00%
P/EPS 1,500.00 -16.85 -81.11 107.58 -24.32 51.73 30.70 1,239.67%
  QoQ % 9,002.08% 79.23% -175.40% 542.35% -147.01% 68.50% -
  Horiz. % 4,885.99% -54.89% -264.20% 350.42% -79.22% 168.50% 100.00%
EY 0.07 -5.93 -1.23 0.93 -4.11 1.93 3.26 -92.29%
  QoQ % 101.18% -382.11% -232.26% 122.63% -312.95% -40.80% -
  Horiz. % 2.15% -181.90% -37.73% 28.53% -126.07% 59.20% 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 1.15 1.14 1.28 1.22 1.24 1.04 1.16 -0.58%
  QoQ % 0.88% -10.94% 4.92% -1.61% 19.23% -10.34% -
  Horiz. % 99.14% 98.28% 110.34% 105.17% 106.90% 89.66% 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.
 


 

329  278  535  1123 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.78+0.035 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 VELESTO 0.36-0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers