[MSM] QoQ Quarter Result on 31-Mar-2023 [#1]

Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 18.76%
YoY- -29.59%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 949,877 806,722 746,231 588,393 677,735 668,130 624,203 32.19%
PBT 53,203 -33,830 -14,203 -33,183 -47,011 -71,834 -34,674 -
Tax -10,332 -2,233 -6,614 -2,692 2,850 -968 607 -
NP 42,871 -36,063 -20,817 -35,875 -44,161 -72,802 -34,067 -
-
NP to SH 42,871 -36,063 -20,817 -35,875 -44,161 -72,802 -34,067 -
-
Tax Rate 19.42% - - - - - - -
Total Cost 907,006 842,785 767,048 624,268 721,896 740,932 658,270 23.75%
-
Net Worth 1,462,198 1,420,019 1,455,168 1,476,257 1,511,407 1,560,615 1,630,913 -7.00%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 1,462,198 1,420,019 1,455,168 1,476,257 1,511,407 1,560,615 1,630,913 -7.00%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 4.51% -4.47% -2.79% -6.10% -6.52% -10.90% -5.46% -
ROE 2.93% -2.54% -1.43% -2.43% -2.92% -4.66% -2.09% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 135.12 114.76 106.15 83.70 96.41 95.04 88.79 32.20%
EPS 6.10 -5.13 -2.96 -5.10 -6.28 -10.36 -4.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.02 2.07 2.10 2.15 2.22 2.32 -7.00%
Adjusted Per Share Value based on latest NOSH - 702,980
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 135.12 114.76 106.15 83.70 96.41 95.04 88.79 32.20%
EPS 6.10 -5.13 -2.96 -5.10 -6.28 -10.36 -4.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.02 2.07 2.10 2.15 2.22 2.32 -7.00%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.61 1.37 1.10 0.815 0.85 0.80 0.905 -
P/RPS 1.19 1.19 1.04 0.97 0.88 0.84 1.02 10.79%
P/EPS 26.40 -26.71 -37.15 -15.97 -13.53 -7.72 -18.67 -
EY 3.79 -3.74 -2.69 -6.26 -7.39 -12.95 -5.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.68 0.53 0.39 0.40 0.36 0.39 57.18%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 23/11/23 24/08/23 26/05/23 22/02/23 21/11/22 22/08/22 -
Price 2.35 1.42 1.12 0.97 0.825 0.845 0.89 -
P/RPS 1.74 1.24 1.06 1.16 0.86 0.89 1.00 44.52%
P/EPS 38.53 -27.68 -37.82 -19.01 -13.13 -8.16 -18.37 -
EY 2.60 -3.61 -2.64 -5.26 -7.61 -12.26 -5.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.70 0.54 0.46 0.38 0.38 0.38 106.38%

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