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 - 318,582
30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.88 1.90 1.69 1.80 1.37 1.43 2.68 -16.32%
  YoY % -53.68% 12.43% -6.11% 31.39% -4.20% -46.64% -
  Horiz. % 32.84% 70.90% 63.06% 67.16% 51.12% 53.36% 100.00%
EPS 0.27 -0.72 -0.84 0.01 -1.10 -0.33 0.31 -2.19%
  YoY % 137.50% 14.29% -8,500.00% 100.91% -233.33% -206.45% -
  Horiz. % 87.10% -232.26% -270.97% 3.23% -354.84% -106.45% 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 0.1008 0.1790 0.1835 0.1761 0.2167 0.2314 0.2171 -11.55%
  YoY % -43.69% -2.45% 4.20% -18.74% -6.35% 6.59% -
  Horiz. % 46.43% 82.45% 84.52% 81.11% 99.82% 106.59% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. Technical Buy - TEKSENG (7200) PublicInvest Research
7. Does London Biscuit worth anything? kcchongnz kcchongnz blog
8. Daily technical highlights – (FPGROUP,RSAWIT) Kenanga Research & Investment
Partners & Brokers