[MMSV] YoY Quarter Result on 30-Jun-2021 [#2]

Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 87.02%
YoY- 419.67%
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 5,405 2,920 19,652 8,590 3,395 15,119 12,241 -12.72%
PBT 787 -562 5,024 2,668 504 2,986 3,045 -20.17%
Tax -13 269 -204 -132 -16 -217 -274 -39.80%
NP 774 -293 4,820 2,536 488 2,769 2,771 -19.13%
-
NP to SH 774 -293 4,820 2,536 488 2,769 2,771 -19.13%
-
Tax Rate 1.65% - 4.06% 4.95% 3.17% 7.27% 9.00% -
Total Cost 4,631 3,213 14,832 6,054 2,907 12,350 9,470 -11.22%
-
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 % - 0.00% 41.28% 78.10% 407.95% 71.77% 57.85% -
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 14.32% -10.03% 24.53% 29.52% 14.37% 18.31% 22.64% -
ROE 1.15% -0.42% 6.73% 4.00% 0.79% 4.64% 4.94% -
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 2.72 1.47 9.88 4.34 1.71 7.61 7.64 -15.79%
EPS 0.39 -0.14 2.42 1.28 0.25 1.39 1.73 -21.96%
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 - 205,477
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2.61 1.41 9.47 4.14 1.64 7.29 5.90 -12.69%
EPS 0.37 -0.14 2.32 1.22 0.24 1.33 1.34 -19.28%
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 22.44 34.77 6.43 19.94 34.30 9.14 17.03 4.70%
P/EPS 156.68 -346.52 26.22 67.56 238.65 49.88 75.21 12.99%
EY 0.64 -0.29 3.81 1.48 0.42 2.00 1.33 -11.46%
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 18.76 35.79 7.49 21.33 41.93 8.68 20.69 -1.61%
P/EPS 131.00 -356.71 30.55 72.24 291.69 47.37 91.41 6.17%
EY 0.76 -0.28 3.27 1.38 0.34 2.11 1.09 -5.82%
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