Highlights

[MYSCM] QoQ Quarter Result on 2015-09-30 [#3]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     134.61%    YoY -     310.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 7,700 5,376 18,272 8,911 9,496 5,731 14,925 -35.70%
  QoQ % 43.23% -70.58% 105.05% -6.16% 65.70% -61.60% -
  Horiz. % 51.59% 36.02% 122.43% 59.71% 63.62% 38.40% 100.00%
PBT 100 -2,565 1,318 2,545 817 61 -3,158 -
  QoQ % 103.90% -294.61% -48.21% 211.51% 1,239.34% 101.93% -
  Horiz. % -3.17% 81.22% -41.74% -80.59% -25.87% -1.93% 100.00%
Tax 17 -8 -359 0 0 0 -387 -
  QoQ % 312.50% 97.77% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -4.39% 2.07% 92.76% -0.00% -0.00% -0.00% 100.00%
NP 117 -2,573 959 2,545 817 61 -3,545 -
  QoQ % 104.55% -368.30% -62.32% 211.51% 1,239.34% 101.72% -
  Horiz. % -3.30% 72.58% -27.05% -71.79% -23.05% -1.72% 100.00%
NP to SH 158 -2,681 1,012 2,264 965 43 -4,363 -
  QoQ % 105.89% -364.92% -55.30% 134.61% 2,144.19% 100.99% -
  Horiz. % -3.62% 61.45% -23.20% -51.89% -22.12% -0.99% 100.00%
Tax Rate -17.00 % - % 27.24 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -62.41% 0.00% 100.00% - - - -
Total Cost 7,583 7,949 17,313 6,366 8,679 5,670 18,470 -44.79%
  QoQ % -4.60% -54.09% 171.96% -26.65% 53.07% -69.30% -
  Horiz. % 41.06% 43.04% 93.74% 34.47% 46.99% 30.70% 100.00%
Net Worth 54,397 58,474 60,853 58,021 63,834 56,115 64,432 -10.68%
  QoQ % -6.97% -3.91% 4.88% -9.11% 13.76% -12.91% -
  Horiz. % 84.42% 90.75% 94.45% 90.05% 99.07% 87.09% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 54,397 58,474 60,853 58,021 63,834 56,115 64,432 -10.68%
  QoQ % -6.97% -3.91% 4.88% -9.11% 13.76% -12.91% -
  Horiz. % 84.42% 90.75% 94.45% 90.05% 99.07% 87.09% 100.00%
NOSH 225,714 241,531 239,111 240,851 241,249 215,000 241,049 -4.29%
  QoQ % -6.55% 1.01% -0.72% -0.17% 12.21% -10.81% -
  Horiz. % 93.64% 100.20% 99.20% 99.92% 100.08% 89.19% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.52 % -47.86 % 5.25 % 28.56 % 8.60 % 1.06 % -23.75 % -
  QoQ % 103.18% -1,011.62% -81.62% 232.09% 711.32% 104.46% -
  Horiz. % -6.40% 201.52% -22.11% -120.25% -36.21% -4.46% 100.00%
ROE 0.29 % -4.58 % 1.66 % 3.90 % 1.51 % 0.08 % -6.77 % -
  QoQ % 106.33% -375.90% -57.44% 158.28% 1,787.50% 101.18% -
  Horiz. % -4.28% 67.65% -24.52% -57.61% -22.30% -1.18% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.41 2.23 7.64 3.70 3.94 2.67 6.19 -32.82%
  QoQ % 52.91% -70.81% 106.49% -6.09% 47.57% -56.87% -
  Horiz. % 55.09% 36.03% 123.42% 59.77% 63.65% 43.13% 100.00%
EPS 0.07 -1.11 0.42 0.94 0.40 0.02 -1.81 -
  QoQ % 106.31% -364.29% -55.32% 135.00% 1,900.00% 101.10% -
  Horiz. % -3.87% 61.33% -23.20% -51.93% -22.10% -1.10% 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 0.2410 0.2421 0.2545 0.2409 0.2646 0.2610 0.2673 -6.68%
  QoQ % -0.45% -4.87% 5.65% -8.96% 1.38% -2.36% -
  Horiz. % 90.16% 90.57% 95.21% 90.12% 98.99% 97.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.42 1.69 5.74 2.80 2.98 1.80 4.68 -35.60%
  QoQ % 43.20% -70.56% 105.00% -6.04% 65.56% -61.54% -
  Horiz. % 51.71% 36.11% 122.65% 59.83% 63.68% 38.46% 100.00%
EPS 0.05 -0.84 0.32 0.71 0.30 0.01 -1.37 -
  QoQ % 105.95% -362.50% -54.93% 136.67% 2,900.00% 100.73% -
  Horiz. % -3.65% 61.31% -23.36% -51.82% -21.90% -0.73% 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 0.1707 0.1835 0.1910 0.1821 0.2004 0.1761 0.2022 -10.69%
  QoQ % -6.98% -3.93% 4.89% -9.13% 13.80% -12.91% -
  Horiz. % 84.42% 90.75% 94.46% 90.06% 99.11% 87.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.2650 0.2950 0.3050 0.3000 0.2950 0.2900 0.3000 -
P/RPS 7.77 13.25 3.99 8.11 7.49 10.88 4.85 36.95%
  QoQ % -41.36% 232.08% -50.80% 8.28% -31.16% 124.33% -
  Horiz. % 160.21% 273.20% 82.27% 167.22% 154.43% 224.33% 100.00%
P/EPS 378.57 -26.58 72.06 31.91 73.75 1,450.00 -16.57 -
  QoQ % 1,524.27% -136.89% 125.82% -56.73% -94.91% 8,850.75% -
  Horiz. % -2,284.67% 160.41% -434.88% -192.58% -445.08% -8,750.75% 100.00%
EY 0.26 -3.76 1.39 3.13 1.36 0.07 -6.03 -
  QoQ % 106.91% -370.50% -55.59% 130.15% 1,842.86% 101.16% -
  Horiz. % -4.31% 62.35% -23.05% -51.91% -22.55% -1.16% 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 1.10 1.22 1.20 1.25 1.11 1.11 1.12 -1.20%
  QoQ % -9.84% 1.67% -4.00% 12.61% 0.00% -0.89% -
  Horiz. % 98.21% 108.93% 107.14% 111.61% 99.11% 99.11% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 26/05/16 25/02/16 26/11/15 25/08/15 25/05/15 27/02/15 -
Price 0.2600 0.2800 0.2950 0.3050 0.2950 0.3000 0.3050 -
P/RPS 7.62 12.58 3.86 8.24 7.49 11.25 4.93 33.72%
  QoQ % -39.43% 225.91% -53.16% 10.01% -33.42% 128.19% -
  Horiz. % 154.56% 255.17% 78.30% 167.14% 151.93% 228.19% 100.00%
P/EPS 371.43 -25.23 69.70 32.45 73.75 1,500.00 -16.85 -
  QoQ % 1,572.18% -136.20% 114.79% -56.00% -95.08% 9,002.08% -
  Horiz. % -2,204.33% 149.73% -413.65% -192.58% -437.69% -8,902.08% 100.00%
EY 0.27 -3.96 1.43 3.08 1.36 0.07 -5.93 -
  QoQ % 106.82% -376.92% -53.57% 126.47% 1,842.86% 101.18% -
  Horiz. % -4.55% 66.78% -24.11% -51.94% -22.93% -1.18% 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 1.08 1.16 1.16 1.27 1.11 1.15 1.14 -3.54%
  QoQ % -6.90% 0.00% -8.66% 14.41% -3.48% 0.88% -
  Horiz. % 94.74% 101.75% 101.75% 111.40% 97.37% 100.88% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers