[MSM] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 677,735 668,130 624,203 595,917 642,017 548,646 554,100 14.33% QoQ % 1.44% 7.04% 4.75% -7.18% 17.02% -0.98% - Horiz. % 122.31% 120.58% 112.65% 107.55% 115.87% 99.02% 100.00%
PBT -47,011 -71,834 -34,674 -25,020 -5,829 22,376 21,481 - QoQ % 34.56% -107.17% -38.59% -329.23% -126.05% 4.17% - Horiz. % -218.85% -334.41% -161.42% -116.48% -27.14% 104.17% 100.00%
Tax 2,850 -968 607 -2,663 -10,332 74,485 -8,015 - QoQ % 394.42% -259.47% 122.79% 74.23% -113.87% 1,029.32% - Horiz. % -35.56% 12.08% -7.57% 33.23% 128.91% -929.32% 100.00%
NP -44,161 -72,802 -34,067 -27,683 -16,161 96,861 13,466 - QoQ % 39.34% -113.70% -23.06% -71.30% -116.68% 619.30% - Horiz. % -327.94% -540.64% -252.99% -205.58% -120.01% 719.30% 100.00%
NP to SH -44,161 -72,802 -34,067 -27,683 -16,161 96,861 13,466 - QoQ % 39.34% -113.70% -23.06% -71.30% -116.68% 619.30% - Horiz. % -327.94% -540.64% -252.99% -205.58% -120.01% 719.30% 100.00%
Tax Rate - % - % - % - % - % -332.88 % 37.31 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -992.20% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -892.20% 100.00%
Total Cost 721,896 740,932 658,270 623,600 658,178 451,785 540,634 21.20% QoQ % -2.57% 12.56% 5.56% -5.25% 45.68% -16.43% - Horiz. % 133.53% 137.05% 121.76% 115.35% 121.74% 83.57% 100.00%
Net Worth 1,511,407 1,560,615 1,630,913 1,687,152 1,715,271 1,729,330 1,630,913 -4.93% QoQ % -3.15% -4.31% -3.33% -1.64% -0.81% 6.03% - Horiz. % 92.67% 95.69% 100.00% 103.45% 105.17% 106.03% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - 210 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,511,407 1,560,615 1,630,913 1,687,152 1,715,271 1,729,330 1,630,913 -4.93% QoQ % -3.15% -4.31% -3.33% -1.64% -0.81% 6.03% - Horiz. % 92.67% 95.69% 100.00% 103.45% 105.17% 106.03% 100.00%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -6.52 % -10.90 % -5.46 % -4.65 % -2.52 % 17.65 % 2.43 % - QoQ % 40.18% -99.63% -17.42% -84.52% -114.28% 626.34% - Horiz. % -268.31% -448.56% -224.69% -191.36% -103.70% 726.34% 100.00%
ROE -2.92 % -4.66 % -2.09 % -1.64 % -0.94 % 5.60 % 0.83 % - QoQ % 37.34% -122.97% -27.44% -74.47% -116.79% 574.70% - Horiz. % -351.81% -561.45% -251.81% -197.59% -113.25% 674.70% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 96.41 95.04 88.79 84.77 91.33 78.05 78.82 14.33% QoQ % 1.44% 7.04% 4.74% -7.18% 17.01% -0.98% - Horiz. % 122.32% 120.58% 112.65% 107.55% 115.87% 99.02% 100.00%
EPS -6.28 -10.36 -4.85 -3.94 -2.30 13.78 1.92 - QoQ % 39.38% -113.61% -23.10% -71.30% -116.69% 617.71% - Horiz. % -327.08% -539.58% -252.60% -205.21% -119.79% 717.71% 100.00%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.1500 2.2200 2.3200 2.4000 2.4400 2.4600 2.3200 -4.93% QoQ % -3.15% -4.31% -3.33% -1.64% -0.81% 6.03% - Horiz. % 92.67% 95.69% 100.00% 103.45% 105.17% 106.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,980 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 96.41 95.04 88.79 84.77 91.33 78.05 78.82 14.33% QoQ % 1.44% 7.04% 4.74% -7.18% 17.01% -0.98% - Horiz. % 122.32% 120.58% 112.65% 107.55% 115.87% 99.02% 100.00%
EPS -6.28 -10.36 -4.85 -3.94 -2.30 13.78 1.92 - QoQ % 39.38% -113.61% -23.10% -71.30% -116.69% 617.71% - Horiz. % -327.08% -539.58% -252.60% -205.21% -119.79% 717.71% 100.00%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.1500 2.2200 2.3200 2.4000 2.4400 2.4600 2.3200 -4.93% QoQ % -3.15% -4.31% -3.33% -1.64% -0.81% 6.03% - Horiz. % 92.67% 95.69% 100.00% 103.45% 105.17% 106.03% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.8500 0.8000 0.9050 0.9400 1.2800 1.6800 1.1900 -
P/RPS 0.88 0.84 1.02 1.11 1.40 2.15 1.51 -30.16% QoQ % 4.76% -17.65% -8.11% -20.71% -34.88% 42.38% - Horiz. % 58.28% 55.63% 67.55% 73.51% 92.72% 142.38% 100.00%
P/EPS -13.53 -7.72 -18.67 -23.87 -55.68 12.19 62.12 - QoQ % -75.26% 58.65% 21.78% 57.13% -556.77% -80.38% - Horiz. % -21.78% -12.43% -30.05% -38.43% -89.63% 19.62% 100.00%
EY -7.39 -12.95 -5.35 -4.19 -1.80 8.20 1.61 - QoQ % 42.93% -142.06% -27.68% -132.78% -121.95% 409.32% - Horiz. % -459.01% -804.35% -332.30% -260.25% -111.80% 509.32% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.40 0.36 0.39 0.39 0.52 0.68 0.51 -14.92% QoQ % 11.11% -7.69% 0.00% -25.00% -23.53% 33.33% - Horiz. % 78.43% 70.59% 76.47% 76.47% 101.96% 133.33% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 21/11/22 22/08/22 - 22/02/22 25/11/21 25/08/21 -
Price 0.8250 0.8450 0.8900 0.8600 1.1200 1.2400 1.4100 -
P/RPS 0.86 0.89 1.00 1.01 1.23 1.59 1.79 -38.58% QoQ % -3.37% -11.00% -0.99% -17.89% -22.64% -11.17% - Horiz. % 48.04% 49.72% 55.87% 56.42% 68.72% 88.83% 100.00%
P/EPS -13.13 -8.16 -18.37 -21.84 -48.72 9.00 73.61 - QoQ % -60.91% 55.58% 15.89% 55.17% -641.33% -87.77% - Horiz. % -17.84% -11.09% -24.96% -29.67% -66.19% 12.23% 100.00%
EY -7.61 -12.26 -5.45 -4.58 -2.05 11.11 1.36 - QoQ % 37.93% -124.95% -19.00% -123.41% -118.45% 716.91% - Horiz. % -559.56% -901.47% -400.74% -336.76% -150.74% 816.91% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.38 0.38 0.38 0.36 0.46 0.50 0.61 -27.00% QoQ % 0.00% 0.00% 5.56% -21.74% -8.00% -18.03% - Horiz. % 62.30% 62.30% 62.30% 59.02% 75.41% 81.97% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment