Highlights

[MYSCM] YoY Quarter Result on 2016-09-30 [#3]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -1,329.11%    YoY -     -185.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 749 3,989 12,023 7,124 8,911 8,189 10,361 -34.30%
  YoY % -81.22% -66.82% 68.77% -20.05% 8.82% -20.96% -
  Horiz. % 7.23% 38.50% 116.04% 68.76% 86.01% 79.04% 100.00%
PBT -579 -6,183 -578 -1,987 2,545 -1,143 2,470 -
  YoY % 90.64% -969.72% 70.91% -178.07% 322.66% -146.28% -
  Horiz. % -23.44% -250.32% -23.40% -80.45% 103.04% -46.28% 100.00%
Tax 5 -3 0 9 0 0 -6 -
  YoY % 266.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -83.33% 50.00% -0.00% -150.00% -0.00% -0.00% 100.00%
NP -574 -6,186 -578 -1,978 2,545 -1,143 2,464 -
  YoY % 90.72% -970.24% 70.78% -177.72% 322.66% -146.39% -
  Horiz. % -23.30% -251.06% -23.46% -80.28% 103.29% -46.39% 100.00%
NP to SH -574 -6,125 -742 -1,942 2,264 -1,077 2,551 -
  YoY % 90.63% -725.47% 61.79% -185.78% 310.21% -142.22% -
  Horiz. % -22.50% -240.10% -29.09% -76.13% 88.75% -42.22% 100.00%
Tax Rate - % - % - % - % - % - % 0.24 % -
  YoY % 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 1,323 10,175 12,601 9,102 6,366 9,332 7,897 -24.85%
  YoY % -87.00% -19.25% 38.44% 42.98% -31.78% 18.17% -
  Horiz. % 16.75% 128.85% 159.57% 115.26% 80.61% 118.17% 100.00%
Net Worth 70,024 22,035 45,451 55,558 58,021 68,042 67,713 0.54%
  YoY % 217.79% -51.52% -18.19% -4.24% -14.73% 0.49% -
  Horiz. % 103.41% 32.54% 67.12% 82.05% 85.69% 100.49% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 70,024 22,035 45,451 55,558 58,021 68,042 67,713 0.54%
  YoY % 217.79% -51.52% -18.19% -4.24% -14.73% 0.49% -
  Horiz. % 103.41% 32.54% 67.12% 82.05% 85.69% 100.49% 100.00%
NOSH 318,006 265,485 265,485 241,351 240,851 239,333 223,771 5.78%
  YoY % 19.78% 0.00% 10.00% 0.21% 0.63% 6.95% -
  Horiz. % 142.11% 118.64% 118.64% 107.86% 107.63% 106.95% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -76.64 % -155.08 % -4.81 % -27.77 % 28.56 % -13.96 % 23.78 % -
  YoY % 50.58% -3,124.12% 82.68% -197.23% 304.58% -158.70% -
  Horiz. % -322.29% -652.14% -20.23% -116.78% 120.10% -58.70% 100.00%
ROE -0.82 % -27.80 % -1.63 % -3.50 % 3.90 % -1.58 % 3.77 % -
  YoY % 97.05% -1,605.52% 53.43% -189.74% 346.84% -141.91% -
  Horiz. % -21.75% -737.40% -43.24% -92.84% 103.45% -41.91% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.24 1.50 4.53 2.95 3.70 3.42 4.63 -37.70%
  YoY % -84.00% -66.89% 53.56% -20.27% 8.19% -26.13% -
  Horiz. % 5.18% 32.40% 97.84% 63.71% 79.91% 73.87% 100.00%
EPS -0.18 2.33 -0.01 -0.80 0.94 -0.45 1.14 -
  YoY % -107.73% 23,400.00% 98.75% -185.11% 308.89% -139.47% -
  Horiz. % -15.79% 204.39% -0.88% -70.18% 82.46% -39.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2202 0.0830 0.1712 0.2302 0.2409 0.2843 0.3026 -4.96%
  YoY % 165.30% -51.52% -25.63% -4.44% -15.27% -6.05% -
  Horiz. % 72.77% 27.43% 56.58% 76.07% 79.61% 93.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 511,502
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.15 0.78 2.35 1.39 1.74 1.60 2.03 -34.07%
  YoY % -80.77% -66.81% 69.06% -20.11% 8.75% -21.18% -
  Horiz. % 7.39% 38.42% 115.76% 68.47% 85.71% 78.82% 100.00%
EPS -0.11 -1.20 -0.15 -0.38 0.44 -0.21 0.50 -
  YoY % 90.83% -700.00% 60.53% -186.36% 309.52% -142.00% -
  Horiz. % -22.00% -240.00% -30.00% -76.00% 88.00% -42.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1369 0.0431 0.0889 0.1086 0.1134 0.1330 0.1324 0.54%
  YoY % 217.63% -51.52% -18.14% -4.23% -14.74% 0.45% -
  Horiz. % 103.40% 32.55% 67.15% 82.02% 85.65% 100.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1300 0.2000 0.2450 0.2800 0.3000 0.3900 0.3350 -
P/RPS 55.19 13.31 5.41 9.49 8.11 11.40 7.24 38.37%
  YoY % 314.65% 146.03% -42.99% 17.02% -28.86% 57.46% -
  Horiz. % 762.29% 183.84% 74.72% 131.08% 112.02% 157.46% 100.00%
P/EPS -72.02 -8.67 -87.66 -34.80 31.91 -86.67 29.39 -
  YoY % -730.68% 90.11% -151.90% -209.06% 136.82% -394.90% -
  Horiz. % -245.05% -29.50% -298.26% -118.41% 108.57% -294.90% 100.00%
EY -1.39 -11.54 -1.14 -2.87 3.13 -1.15 3.40 -
  YoY % 87.95% -912.28% 60.28% -191.69% 372.17% -133.82% -
  Horiz. % -40.88% -339.41% -33.53% -84.41% 92.06% -33.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.59 2.41 1.43 1.22 1.25 1.37 1.11 -9.61%
  YoY % -75.52% 68.53% 17.21% -2.40% -8.76% 23.42% -
  Horiz. % 53.15% 217.12% 128.83% 109.91% 112.61% 123.42% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/02/20 25/02/19 27/02/18 24/11/16 26/11/15 26/11/14 26/11/13 -
Price 0.1100 0.2450 0.2600 0.3050 0.3050 0.3650 0.3500 -
P/RPS 46.70 16.31 5.74 10.33 8.24 10.67 7.56 33.79%
  YoY % 186.33% 184.15% -44.43% 25.36% -22.77% 41.14% -
  Horiz. % 617.72% 215.74% 75.93% 136.64% 108.99% 141.14% 100.00%
P/EPS -60.94 -10.62 -93.03 -37.91 32.45 -81.11 30.70 -
  YoY % -473.82% 88.58% -145.40% -216.83% 140.01% -364.20% -
  Horiz. % -198.50% -34.59% -303.03% -123.49% 105.70% -264.20% 100.00%
EY -1.64 -9.42 -1.07 -2.64 3.08 -1.23 3.26 -
  YoY % 82.59% -780.37% 59.47% -185.71% 350.41% -137.73% -
  Horiz. % -50.31% -288.96% -32.82% -80.98% 94.48% -37.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 2.95 1.52 1.32 1.27 1.28 1.16 -12.59%
  YoY % -83.05% 94.08% 15.15% 3.94% -0.78% 10.34% -
  Horiz. % 43.10% 254.31% 131.03% 113.79% 109.48% 110.34% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

453  255  600  1075 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 0.735+0.10 
 MMAG-WB 0.305-0.04 
 DGSB 0.19+0.015 
 LAMBO 0.040.00 
 SUPERMX-C1I 0.1050.00 
 VSOLAR 0.0450.00 
 XOX 0.1850.00 
 KANGER 0.305+0.02 
 PARKSON 0.16+0.015 
 SOLUTN 0.69+0.05 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS