[MMSV] QoQ Quarter Result on 31-Mar-2024 [#1]

Announcement Date
21-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 141.73%
YoY- 11.27%
View:
Show?
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 5,405 5,291 2,356 2,599 2,920 5,078 6,630 -12.74%
PBT 787 467 -1,584 -2,327 -562 331 587 21.60%
Tax -13 -13 496 219 269 77 -120 -77.30%
NP 774 454 -1,088 -2,108 -293 408 467 40.09%
-
NP to SH 774 454 -1,088 -2,108 -293 408 467 40.09%
-
Tax Rate 1.65% 2.78% - - - -23.26% 20.44% -
Total Cost 4,631 4,837 3,444 4,707 3,213 4,670 6,163 -17.36%
-
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 -
Div Payout % - - - - 0.00% - 426.18% -
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 14.32% 8.58% -46.18% -81.11% -10.03% 8.03% 7.04% -
ROE 1.15% 0.69% -1.66% -3.21% -0.42% 0.59% 0.65% -
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 2.72 2.66 1.18 1.31 1.47 2.55 3.33 -12.62%
EPS 0.39 0.23 -0.55 -1.06 -0.14 0.20 0.23 42.24%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 1.00 -
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 - 207,442
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 2.61 2.55 1.14 1.25 1.41 2.45 3.20 -12.71%
EPS 0.37 0.22 -0.52 -1.02 -0.14 0.20 0.23 37.33%
DPS 0.00 0.00 0.00 0.00 0.96 0.00 0.96 -
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 22.44 18.41 41.81 40.59 34.77 23.92 19.66 9.22%
P/EPS 156.68 214.60 -90.54 -50.04 -346.52 297.66 279.15 -31.98%
EY 0.64 0.47 -1.10 -2.00 -0.29 0.34 0.36 46.80%
DY 0.00 0.00 0.00 0.00 1.96 0.00 1.53 -
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 18.76 21.23 42.24 40.59 35.79 20.19 20.26 -5.00%
P/EPS 131.00 247.45 -91.46 -50.04 -356.71 251.30 287.67 -40.83%
EY 0.76 0.40 -1.09 -2.00 -0.28 0.40 0.35 67.76%
DY 0.00 0.00 0.00 0.00 1.90 0.00 1.48 -
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