Highlights

[MYSCM] YoY Quarter Result on 2013-03-31 [#1]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -122.60%    YoY -     -207.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 5,376 5,731 4,363 4,541 8,538 10,156 11,674 -12.11%
  YoY % -6.19% 31.35% -3.92% -46.81% -15.93% -13.00% -
  Horiz. % 46.05% 49.09% 37.37% 38.90% 73.14% 87.00% 100.00%
PBT -2,565 61 -3,595 -1,359 1,162 2,801 3,727 -
  YoY % -4,304.92% 101.70% -164.53% -216.95% -58.51% -24.85% -
  Horiz. % -68.82% 1.64% -96.46% -36.46% 31.18% 75.15% 100.00%
Tax -8 0 1 113 -352 -182 -219 -42.37%
  YoY % 0.00% 0.00% -99.12% 132.10% -93.41% 16.89% -
  Horiz. % 3.65% -0.00% -0.46% -51.60% 160.73% 83.11% 100.00%
NP -2,573 61 -3,594 -1,246 810 2,619 3,508 -
  YoY % -4,318.03% 101.70% -188.44% -253.83% -69.07% -25.34% -
  Horiz. % -73.35% 1.74% -102.45% -35.52% 23.09% 74.66% 100.00%
NP to SH -2,681 43 -3,514 -1,054 979 2,572 3,221 -
  YoY % -6,334.88% 101.22% -233.40% -207.66% -61.94% -20.15% -
  Horiz. % -83.24% 1.33% -109.10% -32.72% 30.39% 79.85% 100.00%
Tax Rate - % - % - % - % 30.29 % 6.50 % 5.88 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 366.00% 10.54% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 515.14% 110.54% 100.00%
Total Cost 7,949 5,670 7,957 5,787 7,728 7,537 8,166 -0.45%
  YoY % 40.19% -28.74% 37.50% -25.12% 2.53% -7.70% -
  Horiz. % 97.34% 69.43% 97.44% 70.87% 94.64% 92.30% 100.00%
Net Worth 58,474 56,115 69,028 73,732 69,150 57,036 46,927 3.73%
  YoY % 4.21% -18.71% -6.38% 6.63% 21.24% 21.54% -
  Horiz. % 124.61% 119.58% 147.09% 157.12% 147.36% 121.54% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 58,474 56,115 69,028 73,732 69,150 57,036 46,927 3.73%
  YoY % 4.21% -18.71% -6.38% 6.63% 21.24% 21.54% -
  Horiz. % 124.61% 119.58% 147.09% 157.12% 147.36% 121.54% 100.00%
NOSH 241,531 215,000 240,684 239,545 238,780 238,148 235,109 0.45%
  YoY % 12.34% -10.67% 0.48% 0.32% 0.27% 1.29% -
  Horiz. % 102.73% 91.45% 102.37% 101.89% 101.56% 101.29% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -47.86 % 1.06 % -82.37 % -27.44 % 9.49 % 25.79 % 30.05 % -
  YoY % -4,615.09% 101.29% -200.18% -389.15% -63.20% -14.18% -
  Horiz. % -159.27% 3.53% -274.11% -91.31% 31.58% 85.82% 100.00%
ROE -4.58 % 0.08 % -5.09 % -1.43 % 1.42 % 4.51 % 6.86 % -
  YoY % -5,825.00% 101.57% -255.94% -200.70% -68.51% -34.26% -
  Horiz. % -66.76% 1.17% -74.20% -20.85% 20.70% 65.74% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.23 2.67 1.81 1.90 3.58 4.26 4.97 -12.49%
  YoY % -16.48% 47.51% -4.74% -46.93% -15.96% -14.29% -
  Horiz. % 44.87% 53.72% 36.42% 38.23% 72.03% 85.71% 100.00%
EPS -1.11 0.02 -1.46 -0.44 0.41 1.08 1.37 -
  YoY % -5,650.00% 101.37% -231.82% -207.32% -62.04% -21.17% -
  Horiz. % -81.02% 1.46% -106.57% -32.12% 29.93% 78.83% 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 0.2421 0.2610 0.2868 0.3078 0.2896 0.2395 0.1996 3.27%
  YoY % -7.24% -9.00% -6.82% 6.28% 20.92% 19.99% -
  Horiz. % 121.29% 130.76% 143.69% 154.21% 145.09% 119.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.69 1.80 1.37 1.43 2.68 3.19 3.66 -12.07%
  YoY % -6.11% 31.39% -4.20% -46.64% -15.99% -12.84% -
  Horiz. % 46.17% 49.18% 37.43% 39.07% 73.22% 87.16% 100.00%
EPS -0.84 0.01 -1.10 -0.33 0.31 0.81 1.01 -
  YoY % -8,500.00% 100.91% -233.33% -206.45% -61.73% -19.80% -
  Horiz. % -83.17% 0.99% -108.91% -32.67% 30.69% 80.20% 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 0.1835 0.1761 0.2167 0.2314 0.2171 0.1790 0.1473 3.73%
  YoY % 4.20% -18.74% -6.35% 6.59% 21.28% 21.52% -
  Horiz. % 124.58% 119.55% 147.11% 157.09% 147.39% 121.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.2950 0.2900 0.3450 0.4250 0.4300 0.3800 0.3700 -
P/RPS 13.25 10.88 19.03 22.42 12.03 8.91 7.45 10.06%
  YoY % 21.78% -42.83% -15.12% 86.37% 35.02% 19.60% -
  Horiz. % 177.85% 146.04% 255.44% 300.94% 161.48% 119.60% 100.00%
P/EPS -26.58 1,450.00 -23.63 -96.59 104.88 35.19 27.01 -
  YoY % -101.83% 6,236.27% 75.54% -192.10% 198.04% 30.29% -
  Horiz. % -98.41% 5,368.38% -87.49% -357.61% 388.30% 130.29% 100.00%
EY -3.76 0.07 -4.23 -1.04 0.95 2.84 3.70 -
  YoY % -5,471.43% 101.65% -306.73% -209.47% -66.55% -23.24% -
  Horiz. % -101.62% 1.89% -114.32% -28.11% 25.68% 76.76% 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 1.22 1.11 1.20 1.38 1.48 1.59 1.85 -6.70%
  YoY % 9.91% -7.50% -13.04% -6.76% -6.92% -14.05% -
  Horiz. % 65.95% 60.00% 64.86% 74.59% 80.00% 85.95% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 25/05/15 22/05/14 28/05/13 28/05/12 25/05/11 26/05/10 -
Price 0.2800 0.3000 0.3550 0.4200 0.4100 0.3700 0.3200 -
P/RPS 12.58 11.25 19.58 22.16 11.47 8.68 6.44 11.79%
  YoY % 11.82% -42.54% -11.64% 93.20% 32.14% 34.78% -
  Horiz. % 195.34% 174.69% 304.04% 344.10% 178.11% 134.78% 100.00%
P/EPS -25.23 1,500.00 -24.32 -95.45 100.00 34.26 23.36 -
  YoY % -101.68% 6,267.76% 74.52% -195.45% 191.89% 46.66% -
  Horiz. % -108.01% 6,421.23% -104.11% -408.60% 428.08% 146.66% 100.00%
EY -3.96 0.07 -4.11 -1.05 1.00 2.92 4.28 -
  YoY % -5,757.14% 101.70% -291.43% -205.00% -65.75% -31.78% -
  Horiz. % -92.52% 1.64% -96.03% -24.53% 23.36% 68.22% 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 1.16 1.15 1.24 1.36 1.42 1.54 1.60 -5.21%
  YoY % 0.87% -7.26% -8.82% -4.23% -7.79% -3.75% -
  Horiz. % 72.50% 71.88% 77.50% 85.00% 88.75% 96.25% 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.
 


 

336  195  520  1211 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.265+0.025 
 KHEESAN 0.485+0.005 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 ARMADA 0.475-0.02 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers