[MYSCM] QoQ Quarter Result on 2018-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 2,021 983 3,989 2,723 2,813 5,988 12,023 -69.64% QoQ % 105.60% -75.36% 46.49% -3.20% -53.02% -50.20% - Horiz. % 16.81% 8.18% 33.18% 22.65% 23.40% 49.80% 100.00%
PBT 412 -7,552 -6,183 250 861 -19,400 -578 - QoQ % 105.46% -22.14% -2,573.20% -70.96% 104.44% -3,256.40% - Horiz. % -71.28% 1,306.57% 1,069.72% -43.25% -148.96% 3,356.40% 100.00%
Tax 0 -490 -3 0 0 -1,521 0 - QoQ % 0.00% -16,233.33% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% 32.22% 0.20% -0.00% -0.00% 100.00% -
NP 412 -8,042 -6,186 250 861 -20,921 -578 - QoQ % 105.12% -30.00% -2,574.40% -70.96% 104.12% -3,519.55% - Horiz. % -71.28% 1,391.35% 1,070.24% -43.25% -148.96% 3,619.55% 100.00%
NP to SH 412 -8,070 -6,125 250 873 -20,904 -742 - QoQ % 105.11% -31.76% -2,550.00% -71.36% 104.18% -2,717.25% - Horiz. % -55.53% 1,087.60% 825.47% -33.69% -117.65% 2,817.25% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 1,609 9,025 10,175 2,473 1,952 26,909 12,601 -74.74% QoQ % -82.17% -11.30% 311.44% 26.69% -92.75% 113.55% - Horiz. % 12.77% 71.62% 80.75% 19.63% 15.49% 213.55% 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 % -818.11 % -155.08 % 9.18 % 30.61 % -349.38 % -4.81 % - QoQ % 102.49% -427.54% -1,789.32% -70.01% 108.76% -7,163.62% - Horiz. % -423.91% 17,008.52% 3,224.12% -190.85% -636.38% 7,263.62% 100.00%
ROE 2.40 % -47.50 % -27.80 % 0.78 % 2.72 % -63.96 % -1.63 % - QoQ % 105.05% -70.86% -3,664.10% -71.32% 104.25% -3,823.93% - Horiz. % -147.24% 2,914.11% 1,705.52% -47.85% -166.87% 3,923.93% 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 0.37 1.50 1.03 1.06 2.26 4.53 -69.68% QoQ % 105.41% -75.33% 45.63% -2.83% -53.10% -50.11% - Horiz. % 16.78% 8.17% 33.11% 22.74% 23.40% 49.89% 100.00%
EPS 0.16 -3.04 2.33 0.09 0.32 -7.88 -0.01 - QoQ % 105.26% -230.47% 2,488.89% -71.88% 104.06% -78,700.00% - Horiz. % -1,600.00% 30,400.00% -23,300.00% -900.00% -3,200.00% 78,800.00% 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 0.31 1.25 0.85 0.88 1.88 3.77 -69.76% QoQ % 103.23% -75.20% 47.06% -3.41% -53.19% -50.13% - Horiz. % 16.71% 8.22% 33.16% 22.55% 23.34% 49.87% 100.00%
EPS 0.13 -2.53 -1.92 0.08 0.27 -6.56 -0.23 - QoQ % 105.14% -31.77% -2,500.00% -70.37% 104.12% -2,752.17% - Horiz. % -56.52% 1,100.00% 834.78% -34.78% -117.39% 2,852.17% 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 64.82 13.31 22.42 22.18 12.19 5.41 182.81% QoQ % -60.48% 387.00% -40.63% 1.08% 81.95% 125.32% - Horiz. % 473.57% 1,198.15% 246.03% 414.42% 409.98% 225.32% 100.00%
P/EPS 125.65 -7.90 -8.67 244.25 71.47 -3.49 -87.66 - QoQ % 1,690.51% 8.88% -103.55% 241.75% 2,147.85% 96.02% - Horiz. % -143.34% 9.01% 9.89% -278.63% -81.53% 3.98% 100.00%
EY 0.80 -12.67 -11.54 0.41 1.40 -28.63 -1.14 - QoQ % 106.31% -9.79% -2,914.63% -70.71% 104.89% -2,411.40% - Horiz. % -70.18% 1,111.40% 1,012.28% -35.96% -122.81% 2,511.40% 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 62.12 16.31 23.40 20.29 10.20 5.74 176.42% QoQ % -57.71% 280.87% -30.30% 15.33% 98.92% 77.70% - Horiz. % 457.67% 1,082.23% 284.15% 407.67% 353.48% 177.70% 100.00%
P/EPS 128.88 -7.57 -10.62 254.87 65.38 -2.92 -93.03 - QoQ % 1,802.51% 28.72% -104.17% 289.83% 2,339.04% 96.86% - Horiz. % -138.54% 8.14% 11.42% -273.97% -70.28% 3.14% 100.00%
EY 0.78 -13.22 -9.42 0.39 1.53 -34.23 -1.07 - QoQ % 105.90% -40.34% -2,515.38% -74.51% 104.47% -3,099.07% - Horiz. % -72.90% 1,235.51% 880.37% -36.45% -142.99% 3,199.07% 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.
Comment
Q2 2018 Financial Statement PanPages Bhd.pdf 
