[MYSCM] YoY Quarter Result on 2011-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 4,363 4,541 8,538 10,156 11,674 8,879 4,474 -0.42% YoY % -3.92% -46.81% -15.93% -13.00% 31.48% 98.46% - Horiz. % 97.52% 101.50% 190.84% 227.00% 260.93% 198.46% 100.00%
PBT -3,595 -1,359 1,162 2,801 3,727 1,349 1,377 - YoY % -164.53% -216.95% -58.51% -24.85% 176.28% -2.03% - Horiz. % -261.07% -98.69% 84.39% 203.41% 270.66% 97.97% 100.00%
Tax 1 113 -352 -182 -219 126 -165 - YoY % -99.12% 132.10% -93.41% 16.89% -273.81% 176.36% - Horiz. % -0.61% -68.48% 213.33% 110.30% 132.73% -76.36% 100.00%
NP -3,594 -1,246 810 2,619 3,508 1,475 1,212 - YoY % -188.44% -253.83% -69.07% -25.34% 137.83% 21.70% - Horiz. % -296.53% -102.81% 66.83% 216.09% 289.44% 121.70% 100.00%
NP to SH -3,514 -1,054 979 2,572 3,221 1,326 1,212 - YoY % -233.40% -207.66% -61.94% -20.15% 142.91% 9.41% - Horiz. % -289.93% -86.96% 80.78% 212.21% 265.76% 109.41% 100.00%
Tax Rate - % - % 30.29 % 6.50 % 5.88 % -9.34 % 11.98 % - YoY % 0.00% 0.00% 366.00% 10.54% 162.96% -177.96% - Horiz. % 0.00% 0.00% 252.84% 54.26% 49.08% -77.96% 100.00%
Total Cost 7,957 5,787 7,728 7,537 8,166 7,404 3,262 16.02% YoY % 37.50% -25.12% 2.53% -7.70% 10.29% 126.98% - Horiz. % 243.93% 177.41% 236.91% 231.05% 250.34% 226.98% 100.00%
Net Worth 69,028 73,732 69,150 57,036 46,927 32,403 26,381 17.38% YoY % -6.38% 6.63% 21.24% 21.54% 44.82% 22.83% - Horiz. % 261.66% 279.49% 262.12% 216.20% 177.88% 122.83% 100.00%
Dividend 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 69,028 73,732 69,150 57,036 46,927 32,403 26,381 17.38% YoY % -6.38% 6.63% 21.24% 21.54% 44.82% 22.83% - Horiz. % 261.66% 279.49% 262.12% 216.20% 177.88% 122.83% 100.00%
NOSH 240,684 239,545 238,780 238,148 235,109 152,413 100,999 15.56% YoY % 0.48% 0.32% 0.27% 1.29% 54.26% 50.90% - Horiz. % 238.30% 237.17% 236.42% 235.79% 232.78% 150.90% 100.00%
Ratio Analysis 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -82.37 % -27.44 % 9.49 % 25.79 % 30.05 % 16.61 % 27.09 % - YoY % -200.18% -389.15% -63.20% -14.18% 80.92% -38.69% - Horiz. % -304.06% -101.29% 35.03% 95.20% 110.93% 61.31% 100.00%
ROE -5.09 % -1.43 % 1.42 % 4.51 % 6.86 % 4.09 % 4.59 % - YoY % -255.94% -200.70% -68.51% -34.26% 67.73% -10.89% - Horiz. % -110.89% -31.15% 30.94% 98.26% 149.46% 89.11% 100.00%
Per Share 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1.81 1.90 3.58 4.26 4.97 5.83 4.43 -13.85% YoY % -4.74% -46.93% -15.96% -14.29% -14.75% 31.60% - Horiz. % 40.86% 42.89% 80.81% 96.16% 112.19% 131.60% 100.00%
EPS -1.46 -0.44 0.41 1.08 1.37 0.87 1.20 - YoY % -231.82% -207.32% -62.04% -21.17% 57.47% -27.50% - Horiz. % -121.67% -36.67% 34.17% 90.00% 114.17% 72.50% 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 0.2868 0.3078 0.2896 0.2395 0.1996 0.2126 0.2612 1.57% YoY % -6.82% 6.28% 20.92% 19.99% -6.11% -18.61% - Horiz. % 109.80% 117.84% 110.87% 91.69% 76.42% 81.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1.37 1.43 2.68 3.19 3.66 2.79 1.40 -0.36% YoY % -4.20% -46.64% -15.99% -12.84% 31.18% 99.29% - Horiz. % 97.86% 102.14% 191.43% 227.86% 261.43% 199.29% 100.00%
EPS -1.10 -0.33 0.31 0.81 1.01 0.42 0.38 - YoY % -233.33% -206.45% -61.73% -19.80% 140.48% 10.53% - Horiz. % -289.47% -86.84% 81.58% 213.16% 265.79% 110.53% 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 0.2167 0.2314 0.2171 0.1790 0.1473 0.1017 0.0828 17.38% YoY % -6.35% 6.59% 21.28% 21.52% 44.84% 22.83% - Horiz. % 261.71% 279.47% 262.20% 216.18% 177.90% 122.83% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.3450 0.4250 0.4300 0.3800 0.3700 0.2300 0.7500 -
P/RPS 19.03 22.42 12.03 8.91 7.45 3.95 16.93 1.97% YoY % -15.12% 86.37% 35.02% 19.60% 88.61% -76.67% - Horiz. % 112.40% 132.43% 71.06% 52.63% 44.00% 23.33% 100.00%
P/EPS -23.63 -96.59 104.88 35.19 27.01 26.44 62.50 - YoY % 75.54% -192.10% 198.04% 30.29% 2.16% -57.70% - Horiz. % -37.81% -154.54% 167.81% 56.30% 43.22% 42.30% 100.00%
EY -4.23 -1.04 0.95 2.84 3.70 3.78 1.60 - YoY % -306.73% -209.47% -66.55% -23.24% -2.12% 136.25% - Horiz. % -264.38% -65.00% 59.38% 177.50% 231.25% 236.25% 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 1.20 1.38 1.48 1.59 1.85 1.08 2.87 -13.52% YoY % -13.04% -6.76% -6.92% -14.05% 71.30% -62.37% - Horiz. % 41.81% 48.08% 51.57% 55.40% 64.46% 37.63% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 28/05/13 28/05/12 25/05/11 26/05/10 26/05/09 21/05/08 -
Price 0.3550 0.4200 0.4100 0.3700 0.3200 0.4900 0.5000 -
P/RPS 19.58 22.16 11.47 8.68 6.44 8.41 11.29 9.61% YoY % -11.64% 93.20% 32.14% 34.78% -23.42% -25.51% - Horiz. % 173.43% 196.28% 101.59% 76.88% 57.04% 74.49% 100.00%
P/EPS -24.32 -95.45 100.00 34.26 23.36 56.32 41.67 - YoY % 74.52% -195.45% 191.89% 46.66% -58.52% 35.16% - Horiz. % -58.36% -229.06% 239.98% 82.22% 56.06% 135.16% 100.00%
EY -4.11 -1.05 1.00 2.92 4.28 1.78 2.40 - YoY % -291.43% -205.00% -65.75% -31.78% 140.45% -25.83% - Horiz. % -171.25% -43.75% 41.67% 121.67% 178.33% 74.17% 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 1.24 1.36 1.42 1.54 1.60 2.30 1.91 -6.94% YoY % -8.82% -4.23% -7.79% -3.75% -30.43% 20.42% - Horiz. % 64.92% 71.20% 74.35% 80.63% 83.77% 120.42% 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
CBSA-Q1-2011.pdf 
