[MMSV] QoQ Annualized Quarter Result on 30-Jun-2024 [#2]

Announcement Date
16-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 35.24%
YoY- 967.83%
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 21,392 21,164 12,952 14,128 15,996 20,312 52,867 -45.32%
PBT 2,508 1,868 -4,143 -3,412 -462 1,324 9,797 -59.71%
Tax -52 -52 1,062 754 692 308 -750 -83.15%
NP 2,456 1,816 -3,081 -2,657 230 1,632 9,047 -58.10%
-
NP to SH 2,456 1,816 -3,081 -2,657 230 1,632 9,047 -58.10%
-
Tax Rate 2.07% 2.78% - - - -23.26% 7.66% -
Total Cost 18,936 19,348 16,033 16,785 15,766 18,680 43,820 -42.87%
-
Net Worth 67,341 65,616 65,674 65,679 69,678 69,681 71,648 -4.05%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 1,990 2,653 3,981 - 3,980 -
Div Payout % - - 0.00% 0.00% 1,731.13% - 44.00% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 67,341 65,616 65,674 65,679 69,678 69,681 71,648 -4.05%
NOSH 198,064 207,442 207,396 207,303 207,300 207,100 207,041 -2.91%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 11.48% 8.58% -23.79% -18.81% 1.44% 8.03% 17.11% -
ROE 3.65% 2.77% -4.69% -4.05% 0.33% 2.34% 12.63% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 10.80 10.64 6.51 7.10 8.03 10.20 26.56 -45.14%
EPS 1.24 0.92 -1.55 -1.33 0.12 0.80 4.55 -57.99%
DPS 0.00 0.00 1.00 1.33 2.00 0.00 2.00 -
NAPS 0.34 0.33 0.33 0.33 0.35 0.35 0.36 -3.74%
Adjusted Per Share Value based on latest NOSH - 198,461
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 10.78 10.66 6.53 7.12 8.06 10.23 26.64 -45.32%
EPS 1.24 0.92 -1.55 -1.34 0.12 0.82 4.56 -58.06%
DPS 0.00 0.00 1.00 1.34 2.01 0.00 2.01 -
NAPS 0.3393 0.3306 0.3309 0.3309 0.3511 0.3511 0.361 -4.05%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.61 0.49 0.495 0.53 0.51 0.61 0.655 -
P/RPS 5.65 4.60 7.61 7.47 6.35 5.98 2.47 73.69%
P/EPS 49.19 53.65 -31.97 -39.70 441.44 74.41 14.41 126.88%
EY 2.03 1.86 -3.13 -2.52 0.23 1.34 6.94 -55.96%
DY 0.00 0.00 2.02 2.52 3.92 0.00 3.05 -
P/NAPS 1.79 1.48 1.50 1.61 1.46 1.74 1.82 -1.10%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 16/08/24 21/05/24 26/02/24 17/11/23 28/08/23 26/05/23 22/02/23 -
Price 0.51 0.565 0.50 0.53 0.525 0.515 0.675 -
P/RPS 4.72 5.31 7.68 7.47 6.53 5.05 2.54 51.20%
P/EPS 41.13 61.86 -32.30 -39.70 454.42 62.83 14.85 97.34%
EY 2.43 1.62 -3.10 -2.52 0.22 1.59 6.73 -49.32%
DY 0.00 0.00 2.00 2.52 3.81 0.00 2.96 -
P/NAPS 1.50 1.71 1.52 1.61 1.50 1.47 1.88 -13.98%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment