[MSM] QoQ Quarter Result on 30-Jun-2023 [#2]

Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 41.97%
YoY- 38.89%
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 906,614 949,877 806,722 746,231 588,393 677,735 668,130 22.54%
PBT 65,731 53,203 -33,830 -14,203 -33,183 -47,011 -71,834 -
Tax -24,018 -10,332 -2,233 -6,614 -2,692 2,850 -968 749.03%
NP 41,713 42,871 -36,063 -20,817 -35,875 -44,161 -72,802 -
-
NP to SH 41,713 42,871 -36,063 -20,817 -35,875 -44,161 -72,802 -
-
Tax Rate 36.54% 19.42% - - - - - -
Total Cost 864,901 907,006 842,785 767,048 624,268 721,896 740,932 10.85%
-
Net Worth 1,504,377 1,462,198 1,420,019 1,455,168 1,476,257 1,511,407 1,560,615 -2.41%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 1,504,377 1,462,198 1,420,019 1,455,168 1,476,257 1,511,407 1,560,615 -2.41%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 4.60% 4.51% -4.47% -2.79% -6.10% -6.52% -10.90% -
ROE 2.77% 2.93% -2.54% -1.43% -2.43% -2.92% -4.66% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 128.97 135.12 114.76 106.15 83.70 96.41 95.04 22.54%
EPS 5.93 6.10 -5.13 -2.96 -5.10 -6.28 -10.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.08 2.02 2.07 2.10 2.15 2.22 -2.41%
Adjusted Per Share Value based on latest NOSH - 702,980
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 128.97 135.12 114.76 106.15 83.70 96.41 95.04 22.54%
EPS 5.93 6.10 -5.13 -2.96 -5.10 -6.28 -10.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.08 2.02 2.07 2.10 2.15 2.22 -2.41%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 3.25 1.61 1.37 1.10 0.815 0.85 0.80 -
P/RPS 2.52 1.19 1.19 1.04 0.97 0.88 0.84 107.86%
P/EPS 54.77 26.40 -26.71 -37.15 -15.97 -13.53 -7.72 -
EY 1.83 3.79 -3.74 -2.69 -6.26 -7.39 -12.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.77 0.68 0.53 0.39 0.40 0.36 161.00%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 22/02/24 23/11/23 24/08/23 26/05/23 22/02/23 21/11/22 -
Price 2.83 2.35 1.42 1.12 0.97 0.825 0.845 -
P/RPS 2.19 1.74 1.24 1.06 1.16 0.86 0.89 82.16%
P/EPS 47.69 38.53 -27.68 -37.82 -19.01 -13.13 -8.16 -
EY 2.10 2.60 -3.61 -2.64 -5.26 -7.61 -12.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.13 0.70 0.54 0.46 0.38 0.38 129.19%

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