[MYSCM] YoY Quarter Result on 2018-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,323 2,723 5,048 7,700 9,496 8,739 7,636 -24.44% YoY % -51.41% -46.06% -34.44% -18.91% 8.66% 14.44% - Horiz. % 17.33% 35.66% 66.11% 100.84% 124.36% 114.44% 100.00%
PBT 951 250 -3,831 100 817 730 1,313 -5.03% YoY % 280.40% 106.53% -3,931.00% -87.76% 11.92% -44.40% - Horiz. % 72.43% 19.04% -291.77% 7.62% 62.22% 55.60% 100.00%
Tax -8 0 -1 17 0 -1 -8 - YoY % 0.00% 0.00% -105.88% 0.00% 0.00% 87.50% - Horiz. % 100.00% -0.00% 12.50% -212.50% -0.00% 12.50% 100.00%
NP 943 250 -3,832 117 817 729 1,305 -5.06% YoY % 277.20% 106.52% -3,375.21% -85.68% 12.07% -44.14% - Horiz. % 72.26% 19.16% -293.64% 8.97% 62.61% 55.86% 100.00%
NP to SH 943 250 -3,620 158 965 790 1,375 -5.85% YoY % 277.20% 106.91% -2,391.14% -83.63% 22.15% -42.55% - Horiz. % 68.58% 18.18% -263.27% 11.49% 70.18% 57.45% 100.00%
Tax Rate 0.84 % - % - % -17.00 % - % 0.14 % 0.61 % 5.25% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -77.05% - Horiz. % 137.70% 0.00% 0.00% -2,786.89% 0.00% 22.95% 100.00%
Total Cost 380 2,473 8,880 7,583 8,679 8,010 6,331 -36.22% YoY % -84.63% -72.15% 17.10% -12.63% 8.35% 26.52% - Horiz. % 6.00% 39.06% 140.26% 119.78% 137.09% 126.52% 100.00%
Net Worth 17,893 31,937 53,787 54,397 63,834 69,400 75,287 -20.52% YoY % -43.97% -40.62% -1.12% -14.78% -8.02% -7.82% - Horiz. % 23.77% 42.42% 71.44% 72.25% 84.79% 92.18% 100.00%
Dividend 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - 4,824 - 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%
Div Payout % - % - % - % - % - % - % 350.88 % - 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%
Equity 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 17,893 31,937 53,787 54,397 63,834 69,400 75,287 -20.52% YoY % -43.97% -40.62% -1.12% -14.78% -8.02% -7.82% - Horiz. % 23.77% 42.42% 71.44% 72.25% 84.79% 92.18% 100.00%
NOSH 265,485 265,485 265,485 225,714 241,249 239,393 241,228 1.54% YoY % 0.00% 0.00% 17.62% -6.44% 0.78% -0.76% - Horiz. % 110.06% 110.06% 110.06% 93.57% 100.01% 99.24% 100.00%
Ratio Analysis 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 71.28 % 9.18 % -75.91 % 1.52 % 8.60 % 8.34 % 17.09 % 25.65% YoY % 676.47% 112.09% -5,094.08% -82.33% 3.12% -51.20% - Horiz. % 417.09% 53.72% -444.18% 8.89% 50.32% 48.80% 100.00%
ROE 5.27 % 0.78 % -6.73 % 0.29 % 1.51 % 1.14 % 1.83 % 18.42% YoY % 575.64% 111.59% -2,420.69% -80.79% 32.46% -37.70% - Horiz. % 287.98% 42.62% -367.76% 15.85% 82.51% 62.30% 100.00%
Per Share 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.50 1.03 1.90 3.41 3.94 3.65 3.17 -25.57% YoY % -51.46% -45.79% -44.28% -13.45% 7.95% 15.14% - Horiz. % 15.77% 32.49% 59.94% 107.57% 124.29% 115.14% 100.00%
EPS 0.36 0.09 -1.36 0.07 0.40 0.33 0.57 -7.08% YoY % 300.00% 106.62% -2,042.86% -82.50% 21.21% -42.11% - Horiz. % 63.16% 15.79% -238.60% 12.28% 70.18% 57.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 - 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%
NAPS 0.0674 0.1203 0.2026 0.2410 0.2646 0.2899 0.3121 -21.73% YoY % -43.97% -40.62% -15.93% -8.92% -8.73% -7.11% - Horiz. % 21.60% 38.55% 64.92% 77.22% 84.78% 92.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.42 0.85 1.58 2.42 2.98 2.74 2.40 -24.32% YoY % -50.59% -46.20% -34.71% -18.79% 8.76% 14.17% - Horiz. % 17.50% 35.42% 65.83% 100.83% 124.17% 114.17% 100.00%
EPS 0.30 0.08 -1.14 0.05 0.30 0.25 0.43 -5.59% YoY % 275.00% 107.02% -2,380.00% -83.33% 20.00% -41.86% - Horiz. % 69.77% 18.60% -265.12% 11.63% 69.77% 58.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.51 - 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%
NAPS 0.0562 0.1003 0.1688 0.1707 0.2004 0.2178 0.2363 -20.52% YoY % -43.97% -40.58% -1.11% -14.82% -7.99% -7.83% - Horiz. % 23.78% 42.45% 71.43% 72.24% 84.81% 92.17% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.1950 0.2300 0.2550 0.2650 0.2950 0.3400 0.3950 -
P/RPS 39.13 22.42 13.41 7.77 7.49 9.31 12.48 20.05% YoY % 74.53% 67.19% 72.59% 3.74% -19.55% -25.40% - Horiz. % 313.54% 179.65% 107.45% 62.26% 60.02% 74.60% 100.00%
P/EPS 54.90 244.25 -18.70 378.57 73.75 103.03 69.30 -3.66% YoY % -77.52% 1,406.15% -104.94% 413.32% -28.42% 48.67% - Horiz. % 79.22% 352.45% -26.98% 546.28% 106.42% 148.67% 100.00%
EY 1.82 0.41 -5.35 0.26 1.36 0.97 1.44 3.82% YoY % 343.90% 107.66% -2,157.69% -80.88% 40.21% -32.64% - Horiz. % 126.39% 28.47% -371.53% 18.06% 94.44% 67.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.06 - 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%
P/NAPS 2.89 1.91 1.26 1.10 1.11 1.17 1.27 14.05% YoY % 51.31% 51.59% 14.55% -0.90% -5.13% -7.87% - Horiz. % 227.56% 150.39% 99.21% 86.61% 87.40% 92.13% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date - 21/11/18 23/11/17 26/08/16 25/08/15 27/08/14 22/08/13 -
Price 0.1200 0.2400 0.2500 0.2600 0.2950 0.3550 0.3500 -
P/RPS 24.08 23.40 13.15 7.62 7.49 9.72 11.06 13.25% YoY % 2.91% 77.95% 72.57% 1.74% -22.94% -12.12% - Horiz. % 217.72% 211.57% 118.90% 68.90% 67.72% 87.88% 100.00%
P/EPS 33.78 254.87 -18.33 371.43 73.75 107.58 61.40 -9.11% YoY % -86.75% 1,490.45% -104.93% 403.63% -31.45% 75.21% - Horiz. % 55.02% 415.10% -29.85% 604.93% 120.11% 175.21% 100.00%
EY 2.96 0.39 -5.45 0.27 1.36 0.93 1.63 10.01% YoY % 658.97% 107.16% -2,118.52% -80.15% 46.24% -42.94% - Horiz. % 181.60% 23.93% -334.36% 16.56% 83.44% 57.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.71 - 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%
P/NAPS 1.78 2.00 1.23 1.08 1.11 1.22 1.12 7.69% YoY % -11.00% 62.60% 13.89% -2.70% -9.02% 8.93% - Horiz. % 158.93% 178.57% 109.82% 96.43% 99.11% 108.93% 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
Q2 2018 Financial Statement PanPages Bhd.pdf 
