Highlights

[MYSCM] YoY Quarter Result on 2012-03-31 [#1]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -85.49%    YoY -     -61.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 5,731 4,363 4,541 8,538 10,156 11,674 8,879 -7.03%
  YoY % 31.35% -3.92% -46.81% -15.93% -13.00% 31.48% -
  Horiz. % 64.55% 49.14% 51.14% 96.16% 114.38% 131.48% 100.00%
PBT 61 -3,595 -1,359 1,162 2,801 3,727 1,349 -40.30%
  YoY % 101.70% -164.53% -216.95% -58.51% -24.85% 176.28% -
  Horiz. % 4.52% -266.49% -100.74% 86.14% 207.64% 276.28% 100.00%
Tax 0 1 113 -352 -182 -219 126 -
  YoY % 0.00% -99.12% 132.10% -93.41% 16.89% -273.81% -
  Horiz. % 0.00% 0.79% 89.68% -279.37% -144.44% -173.81% 100.00%
NP 61 -3,594 -1,246 810 2,619 3,508 1,475 -41.18%
  YoY % 101.70% -188.44% -253.83% -69.07% -25.34% 137.83% -
  Horiz. % 4.14% -243.66% -84.47% 54.92% 177.56% 237.83% 100.00%
NP to SH 43 -3,514 -1,054 979 2,572 3,221 1,326 -43.51%
  YoY % 101.22% -233.40% -207.66% -61.94% -20.15% 142.91% -
  Horiz. % 3.24% -265.01% -79.49% 73.83% 193.97% 242.91% 100.00%
Tax Rate - % - % - % 30.29 % 6.50 % 5.88 % -9.34 % -
  YoY % 0.00% 0.00% 0.00% 366.00% 10.54% 162.96% -
  Horiz. % 0.00% 0.00% 0.00% -324.30% -69.59% -62.96% 100.00%
Total Cost 5,670 7,957 5,787 7,728 7,537 8,166 7,404 -4.35%
  YoY % -28.74% 37.50% -25.12% 2.53% -7.70% 10.29% -
  Horiz. % 76.58% 107.47% 78.16% 104.38% 101.80% 110.29% 100.00%
Net Worth 56,115 69,028 73,732 69,150 57,036 46,927 32,403 9.58%
  YoY % -18.71% -6.38% 6.63% 21.24% 21.54% 44.82% -
  Horiz. % 173.18% 213.03% 227.55% 213.41% 176.02% 144.82% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 56,115 69,028 73,732 69,150 57,036 46,927 32,403 9.58%
  YoY % -18.71% -6.38% 6.63% 21.24% 21.54% 44.82% -
  Horiz. % 173.18% 213.03% 227.55% 213.41% 176.02% 144.82% 100.00%
NOSH 215,000 240,684 239,545 238,780 238,148 235,109 152,413 5.90%
  YoY % -10.67% 0.48% 0.32% 0.27% 1.29% 54.26% -
  Horiz. % 141.06% 157.92% 157.17% 156.67% 156.25% 154.26% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.06 % -82.37 % -27.44 % 9.49 % 25.79 % 30.05 % 16.61 % -36.77%
  YoY % 101.29% -200.18% -389.15% -63.20% -14.18% 80.92% -
  Horiz. % 6.38% -495.91% -165.20% 57.13% 155.27% 180.92% 100.00%
ROE 0.08 % -5.09 % -1.43 % 1.42 % 4.51 % 6.86 % 4.09 % -48.08%
  YoY % 101.57% -255.94% -200.70% -68.51% -34.26% 67.73% -
  Horiz. % 1.96% -124.45% -34.96% 34.72% 110.27% 167.73% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.67 1.81 1.90 3.58 4.26 4.97 5.83 -12.20%
  YoY % 47.51% -4.74% -46.93% -15.96% -14.29% -14.75% -
  Horiz. % 45.80% 31.05% 32.59% 61.41% 73.07% 85.25% 100.00%
EPS 0.02 -1.46 -0.44 0.41 1.08 1.37 0.87 -46.66%
  YoY % 101.37% -231.82% -207.32% -62.04% -21.17% 57.47% -
  Horiz. % 2.30% -167.82% -50.57% 47.13% 124.14% 157.47% 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 0.2610 0.2868 0.3078 0.2896 0.2395 0.1996 0.2126 3.48%
  YoY % -9.00% -6.82% 6.28% 20.92% 19.99% -6.11% -
  Horiz. % 122.77% 134.90% 144.78% 136.22% 112.65% 93.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.80 1.37 1.43 2.68 3.19 3.66 2.79 -7.04%
  YoY % 31.39% -4.20% -46.64% -15.99% -12.84% 31.18% -
  Horiz. % 64.52% 49.10% 51.25% 96.06% 114.34% 131.18% 100.00%
EPS 0.01 -1.10 -0.33 0.31 0.81 1.01 0.42 -46.35%
  YoY % 100.91% -233.33% -206.45% -61.73% -19.80% 140.48% -
  Horiz. % 2.38% -261.90% -78.57% 73.81% 192.86% 240.48% 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 0.1761 0.2167 0.2314 0.2171 0.1790 0.1473 0.1017 9.58%
  YoY % -18.74% -6.35% 6.59% 21.28% 21.52% 44.84% -
  Horiz. % 173.16% 213.08% 227.53% 213.47% 176.01% 144.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.2900 0.3450 0.4250 0.4300 0.3800 0.3700 0.2300 -
P/RPS 10.88 19.03 22.42 12.03 8.91 7.45 3.95 18.39%
  YoY % -42.83% -15.12% 86.37% 35.02% 19.60% 88.61% -
  Horiz. % 275.44% 481.77% 567.59% 304.56% 225.57% 188.61% 100.00%
P/EPS 1,450.00 -23.63 -96.59 104.88 35.19 27.01 26.44 94.86%
  YoY % 6,236.27% 75.54% -192.10% 198.04% 30.29% 2.16% -
  Horiz. % 5,484.11% -89.37% -365.32% 396.67% 133.09% 102.16% 100.00%
EY 0.07 -4.23 -1.04 0.95 2.84 3.70 3.78 -48.55%
  YoY % 101.65% -306.73% -209.47% -66.55% -23.24% -2.12% -
  Horiz. % 1.85% -111.90% -27.51% 25.13% 75.13% 97.88% 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 1.11 1.20 1.38 1.48 1.59 1.85 1.08 0.46%
  YoY % -7.50% -13.04% -6.76% -6.92% -14.05% 71.30% -
  Horiz. % 102.78% 111.11% 127.78% 137.04% 147.22% 171.30% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 22/05/14 28/05/13 28/05/12 25/05/11 26/05/10 26/05/09 -
Price 0.3000 0.3550 0.4200 0.4100 0.3700 0.3200 0.4900 -
P/RPS 11.25 19.58 22.16 11.47 8.68 6.44 8.41 4.97%
  YoY % -42.54% -11.64% 93.20% 32.14% 34.78% -23.42% -
  Horiz. % 133.77% 232.82% 263.50% 136.39% 103.21% 76.58% 100.00%
P/EPS 1,500.00 -24.32 -95.45 100.00 34.26 23.36 56.32 72.77%
  YoY % 6,267.76% 74.52% -195.45% 191.89% 46.66% -58.52% -
  Horiz. % 2,663.35% -43.18% -169.48% 177.56% 60.83% 41.48% 100.00%
EY 0.07 -4.11 -1.05 1.00 2.92 4.28 1.78 -41.67%
  YoY % 101.70% -291.43% -205.00% -65.75% -31.78% 140.45% -
  Horiz. % 3.93% -230.90% -58.99% 56.18% 164.04% 240.45% 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 1.15 1.24 1.36 1.42 1.54 1.60 2.30 -10.91%
  YoY % -7.26% -8.82% -4.23% -7.79% -3.75% -30.43% -
  Horiz. % 50.00% 53.91% 59.13% 61.74% 66.96% 69.57% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers