Highlights

[MYSCM] YoY Quarter Result on 2015-03-31 [#1]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 25-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     100.99%    YoY -     101.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,813 6,046 5,376 5,731 4,363 4,541 8,538 -16.27%
  YoY % -53.47% 12.46% -6.19% 31.35% -3.92% -46.81% -
  Horiz. % 32.95% 70.81% 62.97% 67.12% 51.10% 53.19% 100.00%
PBT 861 -2,079 -2,565 61 -3,595 -1,359 1,162 -4.68%
  YoY % 141.41% 18.95% -4,304.92% 101.70% -164.53% -216.95% -
  Horiz. % 74.10% -178.92% -220.74% 5.25% -309.38% -116.95% 100.00%
Tax 0 -125 -8 0 1 113 -352 -
  YoY % 0.00% -1,462.50% 0.00% 0.00% -99.12% 132.10% -
  Horiz. % -0.00% 35.51% 2.27% -0.00% -0.28% -32.10% 100.00%
NP 861 -2,204 -2,573 61 -3,594 -1,246 810 0.98%
  YoY % 139.07% 14.34% -4,318.03% 101.70% -188.44% -253.83% -
  Horiz. % 106.30% -272.10% -317.65% 7.53% -443.70% -153.83% 100.00%
NP to SH 873 -2,288 -2,681 43 -3,514 -1,054 979 -1.82%
  YoY % 138.16% 14.66% -6,334.88% 101.22% -233.40% -207.66% -
  Horiz. % 89.17% -233.71% -273.85% 4.39% -358.94% -107.66% 100.00%
Tax Rate - % - % - % - % - % - % 30.29 % -
  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%
Total Cost 1,952 8,250 7,949 5,670 7,957 5,787 7,728 -19.76%
  YoY % -76.34% 3.79% 40.19% -28.74% 37.50% -25.12% -
  Horiz. % 25.26% 106.75% 102.86% 73.37% 102.96% 74.88% 100.00%
Net Worth 32,123 57,026 58,474 56,115 69,028 73,732 69,150 -11.54%
  YoY % -43.67% -2.48% 4.21% -18.71% -6.38% 6.63% -
  Horiz. % 46.45% 82.47% 84.56% 81.15% 99.82% 106.63% 100.00%
Dividend
30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 32,123 57,026 58,474 56,115 69,028 73,732 69,150 -11.54%
  YoY % -43.67% -2.48% 4.21% -18.71% -6.38% 6.63% -
  Horiz. % 46.45% 82.47% 84.56% 81.15% 99.82% 106.63% 100.00%
NOSH 265,485 265,485 241,531 215,000 240,684 239,545 238,780 1.71%
  YoY % 0.00% 9.92% 12.34% -10.67% 0.48% 0.32% -
  Horiz. % 111.18% 111.18% 101.15% 90.04% 100.80% 100.32% 100.00%
Ratio Analysis
30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 30.61 % -36.45 % -47.86 % 1.06 % -82.37 % -27.44 % 9.49 % 20.60%
  YoY % 183.98% 23.84% -4,615.09% 101.29% -200.18% -389.15% -
  Horiz. % 322.55% -384.09% -504.32% 11.17% -867.97% -289.15% 100.00%
ROE 2.72 % -4.01 % -4.58 % 0.08 % -5.09 % -1.43 % 1.42 % 10.96%
  YoY % 167.83% 12.45% -5,825.00% 101.57% -255.94% -200.70% -
  Horiz. % 191.55% -282.39% -322.54% 5.63% -358.45% -100.70% 100.00%
Per Share
30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1.06 2.28 2.23 2.67 1.81 1.90 3.58 -17.69%
  YoY % -53.51% 2.24% -16.48% 47.51% -4.74% -46.93% -
  Horiz. % 29.61% 63.69% 62.29% 74.58% 50.56% 53.07% 100.00%
EPS 0.32 -0.86 -1.11 0.02 -1.46 -0.44 0.41 -3.89%
  YoY % 137.21% 22.52% -5,650.00% 101.37% -231.82% -207.32% -
  Horiz. % 78.05% -209.76% -270.73% 4.88% -356.10% -107.32% 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 0.1210 0.2148 0.2421 0.2610 0.2868 0.3078 0.2896 -13.03%
  YoY % -43.67% -11.28% -7.24% -9.00% -6.82% 6.28% -
  Horiz. % 41.78% 74.17% 83.60% 90.12% 99.03% 106.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 511,502
30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.55 1.18 1.05 1.12 0.85 0.89 1.67 -16.28%
  YoY % -53.39% 12.38% -6.25% 31.76% -4.49% -46.71% -
  Horiz. % 32.93% 70.66% 62.87% 67.07% 50.90% 53.29% 100.00%
EPS 0.17 -0.45 -0.52 0.01 -0.69 -0.21 0.19 -1.76%
  YoY % 137.78% 13.46% -5,300.00% 101.45% -228.57% -210.53% -
  Horiz. % 89.47% -236.84% -273.68% 5.26% -363.16% -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 0.0628 0.1115 0.1143 0.1097 0.1350 0.1441 0.1352 -11.54%
  YoY % -43.68% -2.45% 4.19% -18.74% -6.32% 6.58% -
  Horiz. % 46.45% 82.47% 84.54% 81.14% 99.85% 106.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/06/18 30/06/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.2350 0.3000 0.2950 0.2900 0.3450 0.4250 0.4300 -
P/RPS 22.18 13.17 13.25 10.88 19.03 22.42 12.03 10.28%
  YoY % 68.41% -0.60% 21.78% -42.83% -15.12% 86.37% -
  Horiz. % 184.37% 109.48% 110.14% 90.44% 158.19% 186.37% 100.00%
P/EPS 71.47 -34.81 -26.58 1,450.00 -23.63 -96.59 104.88 -5.95%
  YoY % 305.31% -30.96% -101.83% 6,236.27% 75.54% -192.10% -
  Horiz. % 68.14% -33.19% -25.34% 1,382.53% -22.53% -92.10% 100.00%
EY 1.40 -2.87 -3.76 0.07 -4.23 -1.04 0.95 6.40%
  YoY % 148.78% 23.67% -5,471.43% 101.65% -306.73% -209.47% -
  Horiz. % 147.37% -302.11% -395.79% 7.37% -445.26% -109.47% 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 1.94 1.40 1.22 1.11 1.20 1.38 1.48 4.42%
  YoY % 38.57% 14.75% 9.91% -7.50% -13.04% -6.76% -
  Horiz. % 131.08% 94.59% 82.43% 75.00% 81.08% 93.24% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/08/18 24/08/17 26/05/16 25/05/15 22/05/14 28/05/13 28/05/12 -
Price 0.2150 0.2600 0.2800 0.3000 0.3550 0.4200 0.4100 -
P/RPS 20.29 11.42 12.58 11.25 19.58 22.16 11.47 9.55%
  YoY % 77.67% -9.22% 11.82% -42.54% -11.64% 93.20% -
  Horiz. % 176.90% 99.56% 109.68% 98.08% 170.71% 193.20% 100.00%
P/EPS 65.38 -30.17 -25.23 1,500.00 -24.32 -95.45 100.00 -6.57%
  YoY % 316.71% -19.58% -101.68% 6,267.76% 74.52% -195.45% -
  Horiz. % 65.38% -30.17% -25.23% 1,500.00% -24.32% -95.45% 100.00%
EY 1.53 -3.31 -3.96 0.07 -4.11 -1.05 1.00 7.04%
  YoY % 146.22% 16.41% -5,757.14% 101.70% -291.43% -205.00% -
  Horiz. % 153.00% -331.00% -396.00% 7.00% -411.00% -105.00% 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 1.78 1.21 1.16 1.15 1.24 1.36 1.42 3.68%
  YoY % 47.11% 4.31% 0.87% -7.26% -8.82% -4.23% -
  Horiz. % 125.35% 85.21% 81.69% 80.99% 87.32% 95.77% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

366  233  550  1234 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.19+0.02 
 MTRONIC 0.09+0.01 
 ASB 0.15-0.025 
 JCY 0.765+0.05 
 INIX 0.35+0.05 
 SAPNRG 0.1050.00 
 KANGER 0.215-0.005 
 MMAG-WB 0.145+0.01 
 VIVOCOM 0.045+0.005 
 DGB 0.030.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS