[MYSCM] YoY TTM Result on 2017-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 15,513 27,349 38,472 39,255 32,722 40,142 54,544 -18.21% YoY % -43.28% -28.91% -1.99% 19.97% -18.48% -26.40% - Horiz. % 28.44% 50.14% 70.53% 71.97% 59.99% 73.60% 100.00%
PBT -24,472 -9,784 -3,134 -208 -1,429 6,609 14,794 - YoY % -150.12% -212.19% -1,406.73% 85.44% -121.62% -55.33% - Horiz. % -165.42% -66.13% -21.18% -1.41% -9.66% 44.67% 100.00%
Tax -1,524 -126 -341 -520 -179 316 -785 11.19% YoY % -1,109.52% 63.05% 34.42% -190.50% -156.65% 140.25% - Horiz. % 194.14% 16.05% 43.44% 66.24% 22.80% -40.25% 100.00%
NP -25,996 -9,910 -3,475 -728 -1,608 6,925 14,009 - YoY % -162.32% -185.18% -377.34% 54.73% -123.22% -50.57% - Horiz. % -185.57% -70.74% -24.81% -5.20% -11.48% 49.43% 100.00%
NP to SH -25,906 -9,911 -3,453 -1,570 -2,336 7,535 14,044 - YoY % -161.39% -187.03% -119.94% 32.79% -131.00% -46.35% - Horiz. % -184.46% -70.57% -24.59% -11.18% -16.63% 53.65% 100.00%
Tax Rate - % - % - % - % - % -4.78 % 5.31 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -190.02% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -90.02% 100.00%
Total Cost 41,509 37,259 41,947 39,983 34,330 33,217 40,535 0.38% YoY % 11.41% -11.18% 4.91% 16.47% 3.35% -18.05% - Horiz. % 102.40% 91.92% 103.48% 98.64% 84.69% 81.95% 100.00%
Net Worth 22,035 45,451 55,558 58,021 0 0 69,846 -16.84% YoY % -51.52% -18.19% -4.24% 0.00% 0.00% 0.00% - Horiz. % 31.55% 65.07% 79.54% 83.07% 0.00% 0.00% 100.00%
Dividend 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 0 0 0 0 0 0 6,004 - 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%
Div Payout % - % - % - % - % - % - % 42.75 % - 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%
Equity 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 22,035 45,451 55,558 58,021 0 0 69,846 -16.84% YoY % -51.52% -18.19% -4.24% 0.00% 0.00% 0.00% - Horiz. % 31.55% 65.07% 79.54% 83.07% 0.00% 0.00% 100.00%
NOSH 265,485 265,485 241,351 240,851 239,333 223,771 239,857 1.64% YoY % 0.00% 10.00% 0.21% 0.63% 6.95% -6.71% - Horiz. % 110.68% 110.68% 100.62% 100.41% 99.78% 93.29% 100.00%
Ratio Analysis 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -167.58 % -36.24 % -9.03 % -1.85 % -4.91 % 17.25 % 25.68 % - YoY % -362.42% -301.33% -388.11% 62.32% -128.46% -32.83% - Horiz. % -652.57% -141.12% -35.16% -7.20% -19.12% 67.17% 100.00%
ROE -117.57 % -21.81 % -6.22 % -2.71 % - % - % 20.11 % - YoY % -439.06% -250.64% -129.52% 0.00% 0.00% 0.00% - Horiz. % -584.63% -108.45% -30.93% -13.48% 0.00% 0.00% 100.00%
Per Share 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.84 10.30 15.94 16.30 13.67 17.94 22.74 -19.53% YoY % -43.30% -35.38% -2.21% 19.24% -23.80% -21.11% - Horiz. % 25.68% 45.29% 70.10% 71.68% 60.11% 78.89% 100.00%
EPS -9.76 -3.73 -1.43 -0.65 -0.98 3.37 5.86 - YoY % -161.66% -160.84% -120.00% 33.67% -129.08% -42.49% - Horiz. % -166.55% -63.65% -24.40% -11.09% -16.72% 57.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 - 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%
NAPS 0.0830 0.1712 0.2302 0.2409 0.0000 0.0000 0.2912 -18.18% YoY % -51.52% -25.63% -4.44% 0.00% 0.00% 0.00% - Horiz. % 28.50% 58.79% 79.05% 82.73% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4.87 8.58 12.08 12.32 10.27 12.60 17.12 -18.21% YoY % -43.24% -28.97% -1.95% 19.96% -18.49% -26.40% - Horiz. % 28.45% 50.12% 70.56% 71.96% 59.99% 73.60% 100.00%
EPS -8.13 -3.11 -1.08 -0.49 -0.73 2.37 4.41 - YoY % -161.41% -187.96% -120.41% 32.88% -130.80% -46.26% - Horiz. % -184.35% -70.52% -24.49% -11.11% -16.55% 53.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.88 - 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%
NAPS 0.0692 0.1427 0.1744 0.1821 0.0000 0.0000 0.2192 -16.83% YoY % -51.51% -18.18% -4.23% 0.00% 0.00% 0.00% - Horiz. % 31.57% 65.10% 79.56% 83.07% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2000 0.2450 0.2800 0.3000 0.3900 0.3350 0.3600 -
P/RPS 3.42 2.38 1.76 1.84 2.85 1.87 1.58 13.14% YoY % 43.70% 35.23% -4.35% -35.44% 52.41% 18.35% - Horiz. % 216.46% 150.63% 111.39% 116.46% 180.38% 118.35% 100.00%
P/EPS -2.05 -6.56 -19.57 -46.02 -39.96 9.95 6.15 - YoY % 68.75% 66.48% 57.48% -15.17% -501.61% 61.79% - Horiz. % -33.33% -106.67% -318.21% -748.29% -649.76% 161.79% 100.00%
EY -48.79 -15.24 -5.11 -2.17 -2.50 10.05 16.26 - YoY % -220.14% -198.24% -135.48% 13.20% -124.88% -38.19% - Horiz. % -300.06% -93.73% -31.43% -13.35% -15.38% 61.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.94 - 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%
P/NAPS 2.41 1.43 1.22 1.25 0.00 0.00 1.24 11.21% YoY % 68.53% 17.21% -2.40% 0.00% 0.00% 0.00% - Horiz. % 194.35% 115.32% 98.39% 100.81% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/02/19 27/02/18 24/11/16 26/11/15 26/11/14 26/11/13 27/11/12 -
Price 0.2450 0.2600 0.3050 0.3050 0.3650 0.3500 0.3800 -
P/RPS 4.19 2.52 1.91 1.87 2.67 1.95 1.67 15.84% YoY % 66.27% 31.94% 2.14% -29.96% 36.92% 16.77% - Horiz. % 250.90% 150.90% 114.37% 111.98% 159.88% 116.77% 100.00%
P/EPS -2.51 -6.96 -21.32 -46.79 -37.40 10.39 6.49 - YoY % 63.94% 67.35% 54.43% -25.11% -459.96% 60.09% - Horiz. % -38.67% -107.24% -328.51% -720.96% -576.27% 160.09% 100.00%
EY -39.83 -14.36 -4.69 -2.14 -2.67 9.62 15.41 - YoY % -177.37% -206.18% -119.16% 19.85% -127.75% -37.57% - Horiz. % -258.47% -93.19% -30.43% -13.89% -17.33% 62.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.58 - 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%
P/NAPS 2.95 1.52 1.32 1.27 0.00 0.00 1.30 14.00% YoY % 94.08% 15.15% 3.94% 0.00% 0.00% 0.00% - Horiz. % 226.92% 116.92% 101.54% 97.69% 0.00% 0.00% 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
PanPages Q4 2017 Financial Statement.pdf 
