[MSC] YoY Quarter Result on 30-Jun-2022 [#2]

Announcement Date
04-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -38.69%
YoY- 1246.88%
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 408,836 327,116 144,645 289,082 326,816 307,879 396,279 0.52%
PBT 54,633 4,053 2,152 11,558 6,326 11,882 -3,014 -
Tax -15,194 -1,140 -1,258 -4,074 -3,867 -2,867 -7,270 13.06%
NP 39,439 2,913 894 7,484 2,459 9,015 -10,284 -
-
NP to SH 39,450 2,929 894 7,484 2,459 9,015 -10,284 -
-
Tax Rate 27.81% 28.13% 58.46% 35.25% 61.13% 24.13% - -
Total Cost 369,397 324,203 143,751 281,598 324,357 298,864 406,563 -1.58%
-
Net Worth 659,400 436,000 355,999 355,999 291,000 296,000 252,999 17.30%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 659,400 436,000 355,999 355,999 291,000 296,000 252,999 17.30%
NOSH 420,000 400,000 400,000 400,000 100,000 100,000 100,000 27.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 9.65% 0.89% 0.62% 2.59% 0.75% 2.93% -2.60% -
ROE 5.98% 0.67% 0.25% 2.10% 0.85% 3.05% -4.06% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 97.34 81.78 36.16 72.27 326.82 307.88 396.28 -20.85%
EPS 9.40 0.70 0.20 1.90 2.50 9.00 -10.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.09 0.89 0.89 2.91 2.96 2.53 -7.64%
Adjusted Per Share Value based on latest NOSH - 420,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 97.34 77.88 34.44 68.83 77.81 73.30 94.35 0.52%
EPS 9.40 0.70 0.21 1.78 0.59 2.15 -2.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.0381 0.8476 0.8476 0.6929 0.7048 0.6024 17.30%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 2.39 1.88 0.70 0.90 3.00 3.99 2.62 -
P/RPS 2.46 2.30 1.94 1.25 0.92 1.30 0.66 24.50%
P/EPS 25.44 256.74 313.20 48.10 122.00 44.26 -25.48 -
EY 3.93 0.39 0.32 2.08 0.82 2.26 -3.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.72 0.79 1.01 1.03 1.35 1.04 6.52%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 04/08/22 06/08/21 07/08/20 08/08/19 10/08/18 07/08/17 10/08/16 -
Price 2.32 2.13 0.715 0.84 3.61 4.12 2.90 -
P/RPS 2.38 2.60 1.98 1.16 1.10 1.34 0.73 21.75%
P/EPS 24.70 290.88 319.91 44.90 146.81 45.70 -28.20 -
EY 4.05 0.34 0.31 2.23 0.68 2.19 -3.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.95 0.80 0.94 1.24 1.39 1.15 4.29%

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