[MMSV] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Announcement Date
17-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -1833.04%
YoY- -123.23%
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 10,696 5,291 12,952 10,596 7,998 5,078 52,867 -65.57%
PBT 1,254 467 -4,143 -2,559 -231 331 9,797 -74.63%
Tax -26 -13 1,062 566 346 77 -750 -89.38%
NP 1,228 454 -3,081 -1,993 115 408 9,047 -73.62%
-
NP to SH 1,228 454 -3,081 -1,993 115 408 9,047 -73.62%
-
Tax Rate 2.07% 2.78% - - - -23.26% 7.66% -
Total Cost 9,468 4,837 16,033 12,589 7,883 4,670 43,820 -64.02%
-
Net Worth 67,594 65,616 65,674 65,679 69,678 69,681 71,648 -3.81%
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 1,990 1,990 - 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 67,594 65,616 65,674 65,679 69,678 69,681 71,648 -3.81%
NOSH 207,442 207,442 207,396 207,303 207,300 207,100 207,041 0.12%
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 1.82% 0.69% -4.69% -3.03% 0.17% 0.59% 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 5.38 2.66 6.51 5.32 4.02 2.55 26.56 -65.54%
EPS 0.62 0.23 -1.55 -1.00 0.06 0.20 4.55 -73.55%
DPS 0.00 0.00 1.00 1.00 1.00 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 - 207,303
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 5.16 2.55 6.24 5.11 3.86 2.45 25.49 -65.55%
EPS 0.59 0.22 -1.49 -0.96 0.06 0.20 4.36 -73.67%
DPS 0.00 0.00 0.96 0.96 0.96 0.00 1.92 -
NAPS 0.3258 0.3163 0.3166 0.3166 0.3359 0.3359 0.3454 -3.82%
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 11.34 18.41 7.61 9.96 12.69 23.92 2.47 176.49%
P/EPS 98.76 214.60 -31.97 -52.93 882.88 297.66 14.41 261.23%
EY 1.01 0.47 -3.13 -1.89 0.11 0.34 6.94 -72.36%
DY 0.00 0.00 2.02 1.89 1.96 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 9.48 21.23 7.68 9.96 13.07 20.19 2.54 140.80%
P/EPS 82.57 247.45 -32.30 -52.93 908.84 251.30 14.85 214.18%
EY 1.21 0.40 -3.10 -1.89 0.11 0.40 6.73 -68.17%
DY 0.00 0.00 2.00 1.89 1.90 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