Highlights

[MYSCM] QoQ Quarter Result on 2014-03-31 [#1]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 22-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -339.86%    YoY -     -233.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 14,925 8,189 8,739 4,363 11,431 10,361 7,636 56.14%
  QoQ % 82.26% -6.29% 100.30% -61.83% 10.33% 35.69% -
  Horiz. % 195.46% 107.24% 114.44% 57.14% 149.70% 135.69% 100.00%
PBT -3,158 -1,143 730 -3,595 2,579 2,470 1,313 -
  QoQ % -176.29% -256.58% 120.31% -239.40% 4.41% 88.12% -
  Horiz. % -240.52% -87.05% 55.60% -273.80% 196.42% 188.12% 100.00%
Tax -387 0 -1 1 -179 -6 -8 1,218.29%
  QoQ % 0.00% 0.00% -200.00% 100.56% -2,883.33% 25.00% -
  Horiz. % 4,837.50% -0.00% 12.50% -12.50% 2,237.50% 75.00% 100.00%
NP -3,545 -1,143 729 -3,594 2,400 2,464 1,305 -
  QoQ % -210.15% -256.79% 120.28% -249.75% -2.60% 88.81% -
  Horiz. % -271.65% -87.59% 55.86% -275.40% 183.91% 188.81% 100.00%
NP to SH -4,363 -1,077 790 -3,514 1,465 2,551 1,375 -
  QoQ % -305.11% -236.33% 122.48% -339.86% -42.57% 85.53% -
  Horiz. % -317.31% -78.33% 57.45% -255.56% 106.55% 185.53% 100.00%
Tax Rate - % - % 0.14 % - % 6.94 % 0.24 % 0.61 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 2,791.67% -60.66% -
  Horiz. % 0.00% 0.00% 22.95% 0.00% 1,137.70% 39.34% 100.00%
Total Cost 18,470 9,332 8,010 7,957 9,031 7,897 6,331 103.77%
  QoQ % 97.92% 16.50% 0.67% -11.89% 14.36% 24.74% -
  Horiz. % 291.74% 147.40% 126.52% 125.68% 142.65% 124.74% 100.00%
Net Worth 64,432 68,042 69,400 69,028 72,582 67,713 75,287 -9.83%
  QoQ % -5.31% -1.96% 0.54% -4.90% 7.19% -10.06% -
  Horiz. % 85.58% 90.38% 92.18% 91.69% 96.41% 89.94% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - 4,824 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 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% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 64,432 68,042 69,400 69,028 72,582 67,713 75,287 -9.83%
  QoQ % -5.31% -1.96% 0.54% -4.90% 7.19% -10.06% -
  Horiz. % 85.58% 90.38% 92.18% 91.69% 96.41% 89.94% 100.00%
NOSH 241,049 239,333 239,393 240,684 236,811 223,771 241,228 -0.05%
  QoQ % 0.72% -0.03% -0.54% 1.64% 5.83% -7.24% -
  Horiz. % 99.93% 99.21% 99.24% 99.77% 98.17% 92.76% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -23.75 % -13.96 % 8.34 % -82.37 % 21.00 % 23.78 % 17.09 % -
  QoQ % -70.13% -267.39% 110.13% -492.24% -11.69% 39.15% -
  Horiz. % -138.97% -81.69% 48.80% -481.98% 122.88% 139.15% 100.00%
ROE -6.77 % -1.58 % 1.14 % -5.09 % 2.02 % 3.77 % 1.83 % -
  QoQ % -328.48% -238.60% 122.40% -351.98% -46.42% 106.01% -
  Horiz. % -369.95% -86.34% 62.30% -278.14% 110.38% 206.01% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.19 3.42 3.65 1.81 4.83 4.63 3.17 56.04%
  QoQ % 80.99% -6.30% 101.66% -62.53% 4.32% 46.06% -
  Horiz. % 195.27% 107.89% 115.14% 57.10% 152.37% 146.06% 100.00%
EPS -1.81 -0.45 0.33 -1.46 0.61 1.14 0.57 -
  QoQ % -302.22% -236.36% 122.60% -339.34% -46.49% 100.00% -
  Horiz. % -317.54% -78.95% 57.89% -256.14% 107.02% 200.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2673 0.2843 0.2899 0.2868 0.3065 0.3026 0.3121 -9.79%
  QoQ % -5.98% -1.93% 1.08% -6.43% 1.29% -3.04% -
  Horiz. % 85.65% 91.09% 92.89% 91.89% 98.21% 96.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.68 2.57 2.74 1.37 3.59 3.25 2.40 55.89%
  QoQ % 82.10% -6.20% 100.00% -61.84% 10.46% 35.42% -
  Horiz. % 195.00% 107.08% 114.17% 57.08% 149.58% 135.42% 100.00%
EPS -1.37 -0.34 0.25 -1.10 0.46 0.80 0.43 -
  QoQ % -302.94% -236.00% 122.73% -339.13% -42.50% 86.05% -
  Horiz. % -318.60% -79.07% 58.14% -255.81% 106.98% 186.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.51 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2022 0.2136 0.2178 0.2167 0.2278 0.2125 0.2363 -9.84%
  QoQ % -5.34% -1.93% 0.51% -4.87% 7.20% -10.07% -
  Horiz. % 85.57% 90.39% 92.17% 91.71% 96.40% 89.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.3000 0.3900 0.3400 0.3450 0.3350 0.3350 0.3950 -
P/RPS 4.85 11.40 9.31 19.03 6.94 7.24 12.48 -46.65%
  QoQ % -57.46% 22.45% -51.08% 174.21% -4.14% -41.99% -
  Horiz. % 38.86% 91.35% 74.60% 152.48% 55.61% 58.01% 100.00%
P/EPS -16.57 -86.67 103.03 -23.63 54.15 29.39 69.30 -
  QoQ % 80.88% -184.12% 536.01% -143.64% 84.25% -57.59% -
  Horiz. % -23.91% -125.06% 148.67% -34.10% 78.14% 42.41% 100.00%
EY -6.03 -1.15 0.97 -4.23 1.85 3.40 1.44 -
  QoQ % -424.35% -218.56% 122.93% -328.65% -45.59% 136.11% -
  Horiz. % -418.75% -79.86% 67.36% -293.75% 128.47% 236.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.06 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.12 1.37 1.17 1.20 1.09 1.11 1.27 -8.02%
  QoQ % -18.25% 17.09% -2.50% 10.09% -1.80% -12.60% -
  Horiz. % 88.19% 107.87% 92.13% 94.49% 85.83% 87.40% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 27/08/14 22/05/14 24/02/14 26/11/13 22/08/13 -
Price 0.3050 0.3650 0.3550 0.3550 0.3200 0.3500 0.3500 -
P/RPS 4.93 10.67 9.72 19.58 6.63 7.56 11.06 -41.56%
  QoQ % -53.80% 9.77% -50.36% 195.32% -12.30% -31.65% -
  Horiz. % 44.58% 96.47% 87.88% 177.03% 59.95% 68.35% 100.00%
P/EPS -16.85 -81.11 107.58 -24.32 51.73 30.70 61.40 -
  QoQ % 79.23% -175.40% 542.35% -147.01% 68.50% -50.00% -
  Horiz. % -27.44% -132.10% 175.21% -39.61% 84.25% 50.00% 100.00%
EY -5.93 -1.23 0.93 -4.11 1.93 3.26 1.63 -
  QoQ % -382.11% -232.26% 122.63% -312.95% -40.80% 100.00% -
  Horiz. % -363.80% -75.46% 57.06% -252.15% 118.40% 200.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.71 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.14 1.28 1.22 1.24 1.04 1.16 1.12 1.18%
  QoQ % -10.94% 4.92% -1.61% 19.23% -10.34% 3.57% -
  Horiz. % 101.79% 114.29% 108.93% 110.71% 92.86% 103.57% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
5. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
6. With Wuhan virus genetic code in hand, scientists begin work on a vaccine Good Articles to Share
7. 【百股經#20】好股鼠於你|TOP 10新加坡不可錯過的上市公司 Good Articles to Share
8. Position for the Greatest Wave in TECH STOCKS & CNY cheers with CARLSBG |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
Partners & Brokers