Highlights

[MYSCM] QoQ TTM Result on 2018-03-31 [#4]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     -178.01%    YoY -     -230.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 15,513 23,547 25,872 29,105 27,349 26,774 28,850 -33.80%
  QoQ % -34.12% -8.99% -11.11% 6.42% 2.15% -7.20% -
  Horiz. % 53.77% 81.62% 89.68% 100.88% 94.80% 92.80% 100.00%
PBT -24,472 -18,867 -22,948 -25,888 -9,784 -13,570 -11,726 63.09%
  QoQ % -29.71% 17.78% 11.36% -164.60% 27.90% -15.73% -
  Horiz. % 208.70% 160.90% 195.70% 220.77% 83.44% 115.73% 100.00%
Tax -1,524 -1,521 -1,522 -1,647 -126 674 684 -
  QoQ % -0.20% 0.07% 7.59% -1,207.14% -118.69% -1.46% -
  Horiz. % -222.81% -222.37% -222.51% -240.79% -18.42% 98.54% 100.00%
NP -25,996 -20,388 -24,470 -27,535 -9,910 -12,896 -11,042 76.70%
  QoQ % -27.51% 16.68% 11.13% -177.85% 23.15% -16.79% -
  Horiz. % 235.43% 184.64% 221.61% 249.37% 89.75% 116.79% 100.00%
NP to SH -25,906 -20,523 -24,393 -27,554 -9,911 -12,807 -11,129 75.37%
  QoQ % -26.23% 15.87% 11.47% -178.01% 22.61% -15.08% -
  Horiz. % 232.78% 184.41% 219.18% 247.59% 89.06% 115.08% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 41,509 43,935 50,342 56,640 37,259 39,670 39,892 2.68%
  QoQ % -5.52% -12.73% -11.12% 52.02% -6.08% -0.56% -
  Horiz. % 104.05% 110.13% 126.20% 141.98% 93.40% 99.44% 100.00%
Net Worth 22,035 31,937 32,123 32,681 45,451 53,787 57,026 -46.86%
  QoQ % -31.01% -0.58% -1.71% -28.10% -15.50% -5.68% -
  Horiz. % 38.64% 56.01% 56.33% 57.31% 79.70% 94.32% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 22,035 31,937 32,123 32,681 45,451 53,787 57,026 -46.86%
  QoQ % -31.01% -0.58% -1.71% -28.10% -15.50% -5.68% -
  Horiz. % 38.64% 56.01% 56.33% 57.31% 79.70% 94.32% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -167.58 % -86.58 % -94.58 % -94.61 % -36.24 % -48.17 % -38.27 % 166.94%
  QoQ % -93.56% 8.46% 0.03% -161.07% 24.77% -25.87% -
  Horiz. % 437.89% 226.23% 247.14% 247.22% 94.70% 125.87% 100.00%
ROE -117.57 % -64.26 % -75.93 % -84.31 % -21.81 % -23.81 % -19.52 % 229.96%
  QoQ % -82.96% 15.37% 9.94% -286.57% 8.40% -21.98% -
  Horiz. % 602.31% 329.20% 388.99% 431.92% 111.73% 121.98% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.84 8.87 9.75 10.96 10.30 10.08 10.87 -33.84%
  QoQ % -34.16% -9.03% -11.04% 6.41% 2.18% -7.27% -
  Horiz. % 53.73% 81.60% 89.70% 100.83% 94.76% 92.73% 100.00%
EPS -9.76 -7.73 -9.19 -10.38 -3.73 -4.82 -4.19 75.45%
  QoQ % -26.26% 15.89% 11.46% -178.28% 22.61% -15.04% -
  Horiz. % 232.94% 184.49% 219.33% 247.73% 89.02% 115.04% 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 0.0830 0.1203 0.1210 0.1231 0.1712 0.2026 0.2148 -46.86%
  QoQ % -31.01% -0.58% -1.71% -28.10% -15.50% -5.68% -
  Horiz. % 38.64% 56.01% 56.33% 57.31% 79.70% 94.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 4.87 7.39 8.12 9.14 8.58 8.40 9.06 -33.82%
  QoQ % -34.10% -8.99% -11.16% 6.53% 2.14% -7.28% -
  Horiz. % 53.75% 81.57% 89.62% 100.88% 94.70% 92.72% 100.00%
EPS -8.13 -6.44 -7.66 -8.65 -3.11 -4.02 -3.49 75.46%
  QoQ % -26.24% 15.93% 11.45% -178.14% 22.64% -15.19% -
  Horiz. % 232.95% 184.53% 219.48% 247.85% 89.11% 115.19% 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 0.0692 0.1003 0.1008 0.1026 0.1427 0.1688 0.1790 -46.84%
  QoQ % -31.01% -0.50% -1.75% -28.10% -15.46% -5.70% -
  Horiz. % 38.66% 56.03% 56.31% 57.32% 79.72% 94.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.2000 0.2300 0.2350 0.2750 0.2450 0.2550 0.3000 -
P/RPS 3.42 2.59 2.41 2.51 2.38 2.53 2.76 15.32%
  QoQ % 32.05% 7.47% -3.98% 5.46% -5.93% -8.33% -
  Horiz. % 123.91% 93.84% 87.32% 90.94% 86.23% 91.67% 100.00%
P/EPS -2.05 -2.98 -2.56 -2.65 -6.56 -5.29 -7.16 -56.46%
  QoQ % 31.21% -16.41% 3.40% 59.60% -24.01% 26.12% -
  Horiz. % 28.63% 41.62% 35.75% 37.01% 91.62% 73.88% 100.00%
EY -48.79 -33.61 -39.10 -37.74 -15.24 -18.92 -13.97 129.67%
  QoQ % -45.17% 14.04% -3.60% -147.64% 19.45% -35.43% -
  Horiz. % 349.25% 240.59% 279.89% 270.15% 109.09% 135.43% 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 2.41 1.91 1.94 2.23 1.43 1.26 1.40 43.49%
  QoQ % 26.18% -1.55% -13.00% 55.94% 13.49% -10.00% -
  Horiz. % 172.14% 136.43% 138.57% 159.29% 102.14% 90.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 21/11/18 29/08/18 31/05/18 27/02/18 23/11/17 24/08/17 -
Price 0.2450 0.2400 0.2150 0.2300 0.2600 0.2500 0.2600 -
P/RPS 4.19 2.71 2.21 2.10 2.52 2.48 2.39 45.24%
  QoQ % 54.61% 22.62% 5.24% -16.67% 1.61% 3.77% -
  Horiz. % 175.31% 113.39% 92.47% 87.87% 105.44% 103.77% 100.00%
P/EPS -2.51 -3.10 -2.34 -2.22 -6.96 -5.18 -6.20 -45.18%
  QoQ % 19.03% -32.48% -5.41% 68.10% -34.36% 16.45% -
  Horiz. % 40.48% 50.00% 37.74% 35.81% 112.26% 83.55% 100.00%
EY -39.83 -32.21 -42.74 -45.12 -14.36 -19.30 -16.12 82.47%
  QoQ % -23.66% 24.64% 5.27% -214.21% 25.60% -19.73% -
  Horiz. % 247.08% 199.81% 265.14% 279.90% 89.08% 119.73% 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 2.95 2.00 1.78 1.87 1.52 1.23 1.21 80.85%
  QoQ % 47.50% 12.36% -4.81% 23.03% 23.58% 1.65% -
  Horiz. % 243.80% 165.29% 147.11% 154.55% 125.62% 101.65% 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.
 


 

179  392  535  1224 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.365-0.045 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.0550.00 
 HSI-C7V 0.205-0.025 
 MYEG 1.13-0.05 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 
Partners & Brokers