Highlights

[MYSCM] YoY Quarter Result on 2018-09-30 [#2]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 21-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -71.36%    YoY -     106.91%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers