[MMSV] YoY Cumulative Quarter Result on 30-Jun-2024 [#2]

Announcement Date
16-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 170.48%
YoY- 967.83%
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 10,696 7,998 35,617 17,263 9,763 25,323 28,160 -14.88%
PBT 1,254 -231 8,014 4,131 911 4,755 7,054 -24.99%
Tax -26 346 -527 -240 -13 -300 -291 -33.11%
NP 1,228 115 7,487 3,891 898 4,455 6,763 -24.72%
-
NP to SH 1,228 115 7,487 3,891 898 4,455 6,763 -24.72%
-
Tax Rate 2.07% - 6.58% 5.81% 1.43% 6.31% 4.13% -
Total Cost 9,468 7,883 28,130 13,372 8,865 20,868 21,397 -12.69%
-
Net Worth 67,594 69,678 71,635 63,379 61,715 59,620 56,108 3.14%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - 1,990 1,989 1,980 1,990 1,987 1,603 -
Div Payout % - 1,731.13% 26.58% 50.90% 221.69% 44.61% 23.70% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 67,594 69,678 71,635 63,379 61,715 59,620 56,108 3.14%
NOSH 207,442 207,300 206,701 205,477 204,161 203,814 163,000 4.09%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 11.48% 1.44% 21.02% 22.54% 9.20% 17.59% 24.02% -
ROE 1.82% 0.17% 10.45% 6.14% 1.46% 7.47% 12.05% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 5.38 4.02 17.90 8.72 4.90 12.74 17.57 -17.88%
EPS 0.62 0.06 3.76 1.96 0.45 2.24 4.22 -27.33%
DPS 0.00 1.00 1.00 1.00 1.00 1.00 1.00 -
NAPS 0.34 0.35 0.36 0.32 0.31 0.30 0.35 -0.48%
Adjusted Per Share Value based on latest NOSH - 207,442
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 5.16 3.86 17.17 8.32 4.71 12.21 13.57 -14.87%
EPS 0.59 0.06 3.61 1.88 0.43 2.15 3.26 -24.77%
DPS 0.00 0.96 0.96 0.95 0.96 0.96 0.77 -
NAPS 0.3258 0.3359 0.3453 0.3055 0.2975 0.2874 0.2705 3.14%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.61 0.51 0.635 0.865 0.585 0.695 1.30 -
P/RPS 11.34 12.69 3.55 9.92 11.93 5.45 7.40 7.36%
P/EPS 98.76 882.88 16.88 44.03 129.69 31.00 30.82 21.39%
EY 1.01 0.11 5.93 2.27 0.77 3.23 3.25 -17.68%
DY 0.00 1.96 1.57 1.16 1.71 1.44 0.77 -
P/NAPS 1.79 1.46 1.76 2.70 1.89 2.32 3.71 -11.42%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 16/08/24 28/08/23 18/08/22 25/08/21 25/08/20 28/08/19 28/08/18 -
Price 0.51 0.525 0.74 0.925 0.715 0.66 1.58 -
P/RPS 9.48 13.07 4.13 10.61 14.58 5.18 8.99 0.88%
P/EPS 82.57 908.84 19.67 47.08 158.51 29.44 37.45 14.07%
EY 1.21 0.11 5.08 2.12 0.63 3.40 2.67 -12.34%
DY 0.00 1.90 1.35 1.08 1.40 1.52 0.63 -
P/NAPS 1.50 1.50 2.06 2.89 2.31 2.20 4.51 -16.74%

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