[MYSCM] YoY Quarter Result on 2016-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 3,989 12,023 7,124 8,911 8,189 10,361 14,256 -18.42% YoY % -66.82% 68.77% -20.05% 8.82% -20.96% -27.32% - Horiz. % 27.98% 84.34% 49.97% 62.51% 57.44% 72.68% 100.00%
PBT -6,183 -578 -1,987 2,545 -1,143 2,470 3,418 - YoY % -969.72% 70.91% -178.07% 322.66% -146.28% -27.74% - Horiz. % -180.90% -16.91% -58.13% 74.46% -33.44% 72.26% 100.00%
Tax -3 0 9 0 0 -6 107 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -105.61% - Horiz. % -2.80% 0.00% 8.41% 0.00% 0.00% -5.61% 100.00%
NP -6,186 -578 -1,978 2,545 -1,143 2,464 3,525 - YoY % -970.24% 70.78% -177.72% 322.66% -146.39% -30.10% - Horiz. % -175.49% -16.40% -56.11% 72.20% -32.43% 69.90% 100.00%
NP to SH -6,125 -742 -1,942 2,264 -1,077 2,551 3,358 - YoY % -725.47% 61.79% -185.78% 310.21% -142.22% -24.03% - Horiz. % -182.40% -22.10% -57.83% 67.42% -32.07% 75.97% 100.00%
Tax Rate - % - % - % - % - % 0.24 % -3.13 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 107.67% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -7.67% 100.00%
Total Cost 10,175 12,601 9,102 6,366 9,332 7,897 10,731 -0.85% YoY % -19.25% 38.44% 42.98% -31.78% 18.17% -26.41% - Horiz. % 94.82% 117.43% 84.82% 59.32% 86.96% 73.59% 100.00%
Net Worth 22,035 45,451 55,558 58,021 68,042 67,713 69,846 -16.84% YoY % -51.52% -18.19% -4.24% -14.73% 0.49% -3.05% - Horiz. % 31.55% 65.07% 79.54% 83.07% 97.42% 96.95% 100.00%
Dividend 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 22,035 45,451 55,558 58,021 68,042 67,713 69,846 -16.84% YoY % -51.52% -18.19% -4.24% -14.73% 0.49% -3.05% - Horiz. % 31.55% 65.07% 79.54% 83.07% 97.42% 96.95% 100.00%
NOSH 265,485 265,485 241,351 240,851 239,333 223,771 239,857 1.64% YoY % 0.00% 10.00% 0.21% 0.63% 6.95% -6.71% - Horiz. % 110.68% 110.68% 100.62% 100.41% 99.78% 93.29% 100.00%
Ratio Analysis 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -155.08 % -4.81 % -27.77 % 28.56 % -13.96 % 23.78 % 24.73 % - YoY % -3,124.12% 82.68% -197.23% 304.58% -158.70% -3.84% - Horiz. % -627.09% -19.45% -112.29% 115.49% -56.45% 96.16% 100.00%
ROE -27.80 % -1.63 % -3.50 % 3.90 % -1.58 % 3.77 % 4.81 % - YoY % -1,605.52% 53.43% -189.74% 346.84% -141.91% -21.62% - Horiz. % -577.96% -33.89% -72.77% 81.08% -32.85% 78.38% 100.00%
Per Share 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.50 4.53 2.95 3.70 3.42 4.63 5.94 -19.75% YoY % -66.89% 53.56% -20.27% 8.19% -26.13% -22.05% - Horiz. % 25.25% 76.26% 49.66% 62.29% 57.58% 77.95% 100.00%
EPS 2.33 -0.01 -0.80 0.94 -0.45 1.14 1.40 8.48% YoY % 23,400.00% 98.75% -185.11% 308.89% -139.47% -18.57% - Horiz. % 166.43% -0.71% -57.14% 67.14% -32.14% 81.43% 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 0.0830 0.1712 0.2302 0.2409 0.2843 0.3026 0.2912 -18.18% YoY % -51.52% -25.63% -4.44% -15.27% -6.05% 3.91% - Horiz. % 28.50% 58.79% 79.05% 82.73% 97.63% 103.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.25 3.77 2.24 2.80 2.57 3.25 4.47 -18.43% YoY % -66.84% 68.30% -20.00% 8.95% -20.92% -27.29% - Horiz. % 27.96% 84.34% 50.11% 62.64% 57.49% 72.71% 100.00%
EPS -1.92 -0.23 -0.61 0.71 -0.34 0.80 1.05 - YoY % -734.78% 62.30% -185.92% 308.82% -142.50% -23.81% - Horiz. % -182.86% -21.90% -58.10% 67.62% -32.38% 76.19% 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 0.0692 0.1427 0.1744 0.1821 0.2136 0.2125 0.2192 -16.83% YoY % -51.51% -18.18% -4.23% -14.75% 0.52% -3.06% - Horiz. % 31.57% 65.10% 79.56% 83.07% 97.45% 96.94% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2000 0.2450 0.2800 0.3000 0.3900 0.3350 0.3600 -
P/RPS 13.31 5.41 9.49 8.11 11.40 7.24 6.06 13.40% YoY % 146.03% -42.99% 17.02% -28.86% 57.46% 19.47% - Horiz. % 219.64% 89.27% 156.60% 133.83% 188.12% 119.47% 100.00%
P/EPS -8.67 -87.66 -34.80 31.91 -86.67 29.39 25.71 - YoY % 90.11% -151.90% -209.06% 136.82% -394.90% 14.31% - Horiz. % -33.72% -340.96% -135.36% 124.12% -337.11% 114.31% 100.00%
EY -11.54 -1.14 -2.87 3.13 -1.15 3.40 3.89 - YoY % -912.28% 60.28% -191.69% 372.17% -133.82% -12.60% - Horiz. % -296.66% -29.31% -73.78% 80.46% -29.56% 87.40% 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 2.41 1.43 1.22 1.25 1.37 1.11 1.24 11.21% YoY % 68.53% 17.21% -2.40% -8.76% 23.42% -10.48% - Horiz. % 194.35% 115.32% 98.39% 100.81% 110.48% 89.52% 100.00%
Price Multiplier on Announcement Date 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/02/19 27/02/18 24/11/16 26/11/15 26/11/14 26/11/13 27/11/12 -
Price 0.2450 0.2600 0.3050 0.3050 0.3650 0.3500 0.3800 -
P/RPS 16.31 5.74 10.33 8.24 10.67 7.56 6.39 16.16% YoY % 184.15% -44.43% 25.36% -22.77% 41.14% 18.31% - Horiz. % 255.24% 89.83% 161.66% 128.95% 166.98% 118.31% 100.00%
P/EPS -10.62 -93.03 -37.91 32.45 -81.11 30.70 27.14 - YoY % 88.58% -145.40% -216.83% 140.01% -364.20% 13.12% - Horiz. % -39.13% -342.78% -139.68% 119.57% -298.86% 113.12% 100.00%
EY -9.42 -1.07 -2.64 3.08 -1.23 3.26 3.68 - YoY % -780.37% 59.47% -185.71% 350.41% -137.73% -11.41% - Horiz. % -255.98% -29.08% -71.74% 83.70% -33.42% 88.59% 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 2.95 1.52 1.32 1.27 1.28 1.16 1.30 14.00% YoY % 94.08% 15.15% 3.94% -0.78% 10.34% -10.77% - Horiz. % 226.92% 116.92% 101.54% 97.69% 98.46% 89.23% 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
Q3 2016.pdf 
