[MYSCM] QoQ Quarter Result on 2011-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 14,256 11,649 8,538 20,101 13,993 9,860 10,156 25.29% QoQ % 22.38% 36.44% -57.52% 43.65% 41.92% -2.91% - Horiz. % 140.37% 114.70% 84.07% 197.92% 137.78% 97.09% 100.00%
PBT 3,418 2,907 1,162 7,307 2,037 1,378 2,801 14.15% QoQ % 17.58% 150.17% -84.10% 258.71% 47.82% -50.80% - Horiz. % 122.03% 103.78% 41.49% 260.87% 72.72% 49.20% 100.00%
Tax 107 -5 -352 -535 393 7 -182 - QoQ % 2,240.00% 98.58% 34.21% -236.13% 5,514.29% 103.85% - Horiz. % -58.79% 2.75% 193.41% 293.96% -215.93% -3.85% 100.00%
NP 3,525 2,902 810 6,772 2,430 1,385 2,619 21.84% QoQ % 21.47% 258.27% -88.04% 178.68% 75.45% -47.12% - Horiz. % 134.59% 110.81% 30.93% 258.57% 92.78% 52.88% 100.00%
NP to SH 3,358 2,810 979 6,747 2,383 1,329 2,572 19.40% QoQ % 19.50% 187.03% -85.49% 183.13% 79.31% -48.33% - Horiz. % 130.56% 109.25% 38.06% 262.33% 92.65% 51.67% 100.00%
Tax Rate -3.13 % 0.17 % 30.29 % 7.32 % -19.29 % -0.51 % 6.50 % - QoQ % -1,941.18% -99.44% 313.80% 137.95% -3,682.35% -107.85% - Horiz. % -48.15% 2.62% 466.00% 112.62% -296.77% -7.85% 100.00%
Total Cost 10,731 8,747 7,728 13,329 11,563 8,475 7,537 26.48% QoQ % 22.68% 13.19% -42.02% 15.27% 36.44% 12.45% - Horiz. % 142.38% 116.05% 102.53% 176.85% 153.42% 112.45% 100.00%
Net Worth 69,846 66,455 69,150 68,474 61,576 58,214 57,036 14.42% QoQ % 5.10% -3.90% 0.99% 11.20% 5.77% 2.07% - Horiz. % 122.46% 116.51% 121.24% 120.05% 107.96% 102.07% 100.00%
Dividend 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 6,004 - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 213.68 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 69,846 66,455 69,150 68,474 61,576 58,214 57,036 14.42% QoQ % 5.10% -3.90% 0.99% 11.20% 5.77% 2.07% - Horiz. % 122.46% 116.51% 121.24% 120.05% 107.96% 102.07% 100.00%
NOSH 239,857 240,170 238,780 239,255 238,300 237,321 238,148 0.48% QoQ % -0.13% 0.58% -0.20% 0.40% 0.41% -0.35% - Horiz. % 100.72% 100.85% 100.27% 100.46% 100.06% 99.65% 100.00%
Ratio Analysis 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 24.73 % 24.91 % 9.49 % 33.69 % 17.37 % 14.05 % 25.79 % -2.75% QoQ % -0.72% 162.49% -71.83% 93.96% 23.63% -45.52% - Horiz. % 95.89% 96.59% 36.80% 130.63% 67.35% 54.48% 100.00%
ROE 4.81 % 4.23 % 1.42 % 9.85 % 3.87 % 2.28 % 4.51 % 4.37% QoQ % 13.71% 197.89% -85.58% 154.52% 69.74% -49.45% - Horiz. % 106.65% 93.79% 31.49% 218.40% 85.81% 50.55% 100.00%
Per Share 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.94 4.85 3.58 8.40 5.87 4.15 4.26 24.73% QoQ % 22.47% 35.47% -57.38% 43.10% 41.45% -2.58% - Horiz. % 139.44% 113.85% 84.04% 197.18% 137.79% 97.42% 100.00%
EPS 1.40 1.17 0.41 2.82 1.00 0.56 1.08 18.83% QoQ % 19.66% 185.37% -85.46% 182.00% 78.57% -48.15% - Horiz. % 129.63% 108.33% 37.96% 261.11% 92.59% 51.85% 100.00%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2912 0.2767 0.2896 0.2862 0.2584 0.2453 0.2395 13.88% QoQ % 5.24% -4.45% 1.19% 10.76% 5.34% 2.42% - Horiz. % 121.59% 115.53% 120.92% 119.50% 107.89% 102.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.47 3.66 2.68 6.31 4.39 3.09 3.19 25.14% QoQ % 22.13% 36.57% -57.53% 43.74% 42.07% -3.13% - Horiz. % 140.13% 114.73% 84.01% 197.81% 137.62% 96.87% 100.00%
EPS 1.05 0.88 0.31 2.12 0.75 0.42 0.81 18.83% QoQ % 19.32% 183.87% -85.38% 182.67% 78.57% -48.15% - Horiz. % 129.63% 108.64% 38.27% 261.73% 92.59% 51.85% 100.00%
DPS 0.00 1.88 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2192 0.2086 0.2171 0.2149 0.1933 0.1827 0.1790 14.42% QoQ % 5.08% -3.92% 1.02% 11.17% 5.80% 2.07% - Horiz. % 122.46% 116.54% 121.28% 120.06% 107.99% 102.07% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.3600 0.3800 0.4300 0.4000 0.3100 0.3500 0.3800 -
P/RPS 6.06 7.83 12.03 4.76 5.28 8.42 8.91 -22.61% QoQ % -22.61% -34.91% 152.73% -9.85% -37.29% -5.50% - Horiz. % 68.01% 87.88% 135.02% 53.42% 59.26% 94.50% 100.00%
P/EPS 25.71 32.48 104.88 14.18 31.00 62.50 35.19 -18.83% QoQ % -20.84% -69.03% 639.63% -54.26% -50.40% 77.61% - Horiz. % 73.06% 92.30% 298.04% 40.30% 88.09% 177.61% 100.00%
EY 3.89 3.08 0.95 7.05 3.23 1.60 2.84 23.26% QoQ % 26.30% 224.21% -86.52% 118.27% 101.87% -43.66% - Horiz. % 136.97% 108.45% 33.45% 248.24% 113.73% 56.34% 100.00%
DY 0.00 6.58 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.24 1.37 1.48 1.40 1.20 1.43 1.59 -15.24% QoQ % -9.49% -7.43% 5.71% 16.67% -16.08% -10.06% - Horiz. % 77.99% 86.16% 93.08% 88.05% 75.47% 89.94% 100.00%
Price Multiplier on Announcement Date 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 28/05/12 28/02/12 24/11/11 24/08/11 25/05/11 -
Price 0.3800 0.3500 0.4100 0.4300 0.3400 0.3200 0.3700 -
P/RPS 6.39 7.22 11.47 5.12 5.79 7.70 8.68 -18.42% QoQ % -11.50% -37.05% 124.02% -11.57% -24.81% -11.29% - Horiz. % 73.62% 83.18% 132.14% 58.99% 66.71% 88.71% 100.00%
P/EPS 27.14 29.91 100.00 15.25 34.00 57.14 34.26 -14.35% QoQ % -9.26% -70.09% 555.74% -55.15% -40.50% 66.78% - Horiz. % 79.22% 87.30% 291.89% 44.51% 99.24% 166.78% 100.00%
EY 3.68 3.34 1.00 6.56 2.94 1.75 2.92 16.63% QoQ % 10.18% 234.00% -84.76% 123.13% 68.00% -40.07% - Horiz. % 126.03% 114.38% 34.25% 224.66% 100.68% 59.93% 100.00%
DY 0.00 7.14 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.30 1.26 1.42 1.50 1.32 1.30 1.54 -10.65% QoQ % 3.17% -11.27% -5.33% 13.64% 1.54% -15.58% - Horiz. % 84.42% 81.82% 92.21% 97.40% 85.71% 84.42% 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
CBSA-Q4-2011.pdf 
