[MMSV] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Announcement Date
15-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -73.05%
YoY- 116.61%
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 20,637 10,696 5,291 12,952 10,596 7,998 5,078 154.01%
PBT 361 1,254 467 -4,143 -2,559 -231 331 5.93%
Tax -30 -26 -13 1,062 566 346 77 -
NP 331 1,228 454 -3,081 -1,993 115 408 -12.98%
-
NP to SH 331 1,228 454 -3,081 -1,993 115 408 -12.98%
-
Tax Rate 8.31% 2.07% 2.78% - - - -23.26% -
Total Cost 20,306 9,468 4,837 16,033 12,589 7,883 4,670 165.69%
-
Net Worth 65,590 67,594 65,616 65,674 65,679 69,678 69,681 -3.94%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - 1,990 1,990 1,990 - -
Div Payout % - - - 0.00% 0.00% 1,731.13% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 65,590 67,594 65,616 65,674 65,679 69,678 69,681 -3.94%
NOSH 207,442 207,442 207,442 207,396 207,303 207,300 207,100 0.10%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 1.60% 11.48% 8.58% -23.79% -18.81% 1.44% 8.03% -
ROE 0.50% 1.82% 0.69% -4.69% -3.03% 0.17% 0.59% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 10.38 5.38 2.66 6.51 5.32 4.02 2.55 154.28%
EPS 0.17 0.62 0.23 -1.55 -1.00 0.06 0.20 -10.24%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 0.00 -
NAPS 0.33 0.34 0.33 0.33 0.33 0.35 0.35 -3.83%
Adjusted Per Share Value based on latest NOSH - 207,442
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 9.95 5.16 2.55 6.24 5.11 3.86 2.45 153.89%
EPS 0.16 0.59 0.22 -1.49 -0.96 0.06 0.20 -13.78%
DPS 0.00 0.00 0.00 0.96 0.96 0.96 0.00 -
NAPS 0.3162 0.3258 0.3163 0.3166 0.3166 0.3359 0.3359 -3.93%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.465 0.61 0.49 0.495 0.53 0.51 0.61 -
P/RPS 4.48 11.34 18.41 7.61 9.96 12.69 23.92 -67.16%
P/EPS 279.22 98.76 214.60 -31.97 -52.93 882.88 297.66 -4.16%
EY 0.36 1.01 0.47 -3.13 -1.89 0.11 0.34 3.87%
DY 0.00 0.00 0.00 2.02 1.89 1.96 0.00 -
P/NAPS 1.41 1.79 1.48 1.50 1.61 1.46 1.74 -13.04%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 15/11/24 16/08/24 21/05/24 26/02/24 17/11/23 28/08/23 26/05/23 -
Price 0.475 0.51 0.565 0.50 0.53 0.525 0.515 -
P/RPS 4.57 9.48 21.23 7.68 9.96 13.07 20.19 -62.75%
P/EPS 285.23 82.57 247.45 -32.30 -52.93 908.84 251.30 8.78%
EY 0.35 1.21 0.40 -3.10 -1.89 0.11 0.40 -8.49%
DY 0.00 0.00 0.00 2.00 1.89 1.90 0.00 -
P/NAPS 1.44 1.50 1.71 1.52 1.61 1.50 1.47 -1.36%

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