Highlights

[MYSCM] QoQ Quarter Result on 2017-03-31 [#0]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
31-Mar-2017
Profit Trend QoQ -     0.76%    YoY -     -21.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 12,023 5,048 6,046 4,232 11,454 7,124 7,700 34.48%
  QoQ % 138.17% -16.51% 42.86% -63.05% 60.78% -7.48% -
  Horiz. % 156.14% 65.56% 78.52% 54.96% 148.75% 92.52% 100.00%
PBT -578 -3,831 -2,079 -3,296 -4,250 -1,987 100 -
  QoQ % 84.91% -84.27% 36.92% 22.45% -113.89% -2,087.00% -
  Horiz. % -578.00% -3,831.00% -2,079.00% -3,296.00% -4,250.00% -1,987.00% 100.00%
Tax 0 -1 -125 0 1,037 9 17 -
  QoQ % 0.00% 99.20% 0.00% 0.00% 11,422.22% -47.06% -
  Horiz. % 0.00% -5.88% -735.29% 0.00% 6,100.00% 52.94% 100.00%
NP -578 -3,832 -2,204 -3,296 -3,213 -1,978 117 -
  QoQ % 84.92% -73.87% 33.13% -2.58% -62.44% -1,790.60% -
  Horiz. % -494.02% -3,275.21% -1,883.76% -2,817.09% -2,746.15% -1,690.60% 100.00%
NP to SH -742 -3,620 -2,288 -3,261 -3,286 -1,942 158 -
  QoQ % 79.50% -58.22% 29.84% 0.76% -69.21% -1,329.11% -
  Horiz. % -469.62% -2,291.14% -1,448.10% -2,063.92% -2,079.75% -1,229.11% 100.00%
Tax Rate - % - % - % - % - % - % -17.00 % -
  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%
Total Cost 12,601 8,880 8,250 7,528 14,667 9,102 7,583 40.17%
  QoQ % 41.90% 7.64% 9.59% -48.67% 61.14% 20.03% -
  Horiz. % 166.17% 117.10% 108.80% 99.27% 193.42% 120.03% 100.00%
Net Worth 45,451 53,787 57,026 50,702 49,197 55,558 54,397 -11.26%
  QoQ % -15.50% -5.68% 12.47% 3.06% -11.45% 2.14% -
  Horiz. % 83.55% 98.88% 104.83% 93.21% 90.44% 102.14% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 45,451 53,787 57,026 50,702 49,197 55,558 54,397 -11.26%
  QoQ % -15.50% -5.68% 12.47% 3.06% -11.45% 2.14% -
  Horiz. % 83.55% 98.88% 104.83% 93.21% 90.44% 102.14% 100.00%
NOSH 265,485 265,485 265,485 241,555 240,927 241,351 225,714 11.39%
  QoQ % 0.00% 0.00% 9.91% 0.26% -0.18% 6.93% -
  Horiz. % 117.62% 117.62% 117.62% 107.02% 106.74% 106.93% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -4.81 % -75.91 % -36.45 % -77.88 % -28.05 % -27.77 % 1.52 % -
  QoQ % 93.66% -108.26% 53.20% -177.65% -1.01% -1,926.97% -
  Horiz. % -316.45% -4,994.08% -2,398.03% -5,123.68% -1,845.39% -1,826.97% 100.00%
ROE -1.63 % -6.73 % -4.01 % -6.43 % -6.68 % -3.50 % 0.29 % -
  QoQ % 75.78% -67.83% 37.64% 3.74% -90.86% -1,306.90% -
  Horiz. % -562.07% -2,320.69% -1,382.76% -2,217.24% -2,303.45% -1,206.90% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.53 1.90 2.28 1.75 4.75 2.95 3.41 20.78%
  QoQ % 138.42% -16.67% 30.29% -63.16% 61.02% -13.49% -
  Horiz. % 132.84% 55.72% 66.86% 51.32% 139.30% 86.51% 100.00%
EPS -0.01 -1.36 -0.86 -1.35 -0.55 -0.80 0.07 -
  QoQ % 99.26% -58.14% 36.30% -145.45% 31.25% -1,242.86% -
  Horiz. % -14.29% -1,942.86% -1,228.57% -1,928.57% -785.71% -1,142.86% 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 0.1712 0.2026 0.2148 0.2099 0.2042 0.2302 0.2410 -20.34%
  QoQ % -15.50% -5.68% 2.33% 2.79% -11.29% -4.48% -
  Horiz. % 71.04% 84.07% 89.13% 87.10% 84.73% 95.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.77 1.58 1.90 1.33 3.60 2.24 2.42 34.28%
  QoQ % 138.61% -16.84% 42.86% -63.06% 60.71% -7.44% -
  Horiz. % 155.79% 65.29% 78.51% 54.96% 148.76% 92.56% 100.00%
EPS -0.23 -1.14 -0.72 -1.02 -1.03 -0.61 0.05 -
  QoQ % 79.82% -58.33% 29.41% 0.97% -68.85% -1,320.00% -
  Horiz. % -460.00% -2,280.00% -1,440.00% -2,040.00% -2,060.00% -1,220.00% 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 0.1427 0.1688 0.1790 0.1592 0.1544 0.1744 0.1707 -11.23%
  QoQ % -15.46% -5.70% 12.44% 3.11% -11.47% 2.17% -
  Horiz. % 83.60% 98.89% 104.86% 93.26% 90.45% 102.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.2450 0.2550 0.3000 0.3000 0.2950 0.2800 0.2650 -
P/RPS 5.41 13.41 13.17 17.12 6.21 9.49 7.77 -21.39%
  QoQ % -59.66% 1.82% -23.07% 175.68% -34.56% 22.14% -
  Horiz. % 69.63% 172.59% 169.50% 220.33% 79.92% 122.14% 100.00%
P/EPS -87.66 -18.70 -34.81 -22.22 -21.63 -34.80 378.57 -
  QoQ % -368.77% 46.28% -56.66% -2.73% 37.84% -109.19% -
  Horiz. % -23.16% -4.94% -9.20% -5.87% -5.71% -9.19% 100.00%
EY -1.14 -5.35 -2.87 -4.50 -4.62 -2.87 0.26 -
  QoQ % 78.69% -86.41% 36.22% 2.60% -60.98% -1,203.85% -
  Horiz. % -438.46% -2,057.69% -1,103.85% -1,730.77% -1,776.92% -1,103.85% 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 1.43 1.26 1.40 1.43 1.44 1.22 1.10 19.06%
  QoQ % 13.49% -10.00% -2.10% -0.69% 18.03% 10.91% -
  Horiz. % 130.00% 114.55% 127.27% 130.00% 130.91% 110.91% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 24/08/17 25/05/17 28/02/17 24/11/16 26/08/16 -
Price 0.2600 0.2500 0.2600 0.3050 0.2850 0.3050 0.2600 -
P/RPS 5.74 13.15 11.42 17.41 5.99 10.33 7.62 -17.17%
  QoQ % -56.35% 15.15% -34.41% 190.65% -42.01% 35.56% -
  Horiz. % 75.33% 172.57% 149.87% 228.48% 78.61% 135.56% 100.00%
P/EPS -93.03 -18.33 -30.17 -22.59 -20.90 -37.91 371.43 -
  QoQ % -407.53% 39.24% -33.55% -8.09% 44.87% -110.21% -
  Horiz. % -25.05% -4.93% -8.12% -6.08% -5.63% -10.21% 100.00%
EY -1.07 -5.45 -3.31 -4.43 -4.79 -2.64 0.27 -
  QoQ % 80.37% -64.65% 25.28% 7.52% -81.44% -1,077.78% -
  Horiz. % -396.30% -2,018.52% -1,225.93% -1,640.74% -1,774.07% -977.78% 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 1.52 1.23 1.21 1.45 1.40 1.32 1.08 25.51%
  QoQ % 23.58% 1.65% -16.55% 3.57% 6.06% 22.22% -
  Horiz. % 140.74% 113.89% 112.04% 134.26% 129.63% 122.22% 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.
 


 

296  249  521  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.795+0.05 
 SAPNRG 0.260.00 
 HSI-H8F 0.13-0.06 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.05+0.01 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.015+0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 
 KHEESAN 0.475-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers