UTS Marketing Solutions Holdings Ltd
HKEX:6113
Income Statement
Earnings Waterfall
UTS Marketing Solutions Holdings Ltd
Revenue
|
94.4m
MYR
|
Operating Expenses
|
-78.9m
MYR
|
Operating Income
|
15.6m
MYR
|
Other Expenses
|
-5.3m
MYR
|
Net Income
|
10.3m
MYR
|
Income Statement
UTS Marketing Solutions Holdings Ltd
Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
Revenue |
86
N/A
|
88
+3%
|
83
-6%
|
77
-7%
|
79
+3%
|
79
-1%
|
84
+6%
|
92
+10%
|
92
-1%
|
89
-3%
|
87
-2%
|
89
+2%
|
94
+6%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(80)
|
(79)
|
(69)
|
(64)
|
(68)
|
(64)
|
(69)
|
(66)
|
(68)
|
(66)
|
(76)
|
(82)
|
(79)
|
|
Selling, General & Administrative |
(58)
|
(60)
|
(56)
|
(55)
|
(56)
|
(56)
|
(57)
|
(54)
|
(53)
|
(54)
|
(59)
|
(64)
|
(63)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
|
Other Operating Expenses |
(21)
|
(18)
|
(12)
|
(7)
|
(9)
|
(5)
|
(10)
|
(9)
|
(12)
|
(8)
|
(12)
|
(13)
|
(11)
|
|
Operating Income |
5
N/A
|
9
+66%
|
14
+56%
|
13
-10%
|
12
-7%
|
15
+27%
|
15
-3%
|
26
+77%
|
23
-9%
|
23
-1%
|
11
-52%
|
7
-37%
|
16
+124%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
1
|
(1)
|
2
|
(0)
|
3
|
(1)
|
3
|
(0)
|
2
|
(0)
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
|
Pre-Tax Income |
5
N/A
|
9
+68%
|
15
+70%
|
12
-21%
|
13
+12%
|
15
+9%
|
17
+19%
|
25
+45%
|
26
+2%
|
23
-12%
|
14
-38%
|
6
-55%
|
15
+134%
|
|
Net Income | ||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(4)
|
(7)
|
(6)
|
(4)
|
(3)
|
(5)
|
|
Income from Continuing Operations |
5
|
9
|
15
|
12
|
13
|
14
|
16
|
21
|
19
|
17
|
10
|
3
|
10
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
5
N/A
|
9
+69%
|
15
+71%
|
12
-21%
|
13
+12%
|
14
+2%
|
16
+17%
|
21
+31%
|
19
-9%
|
17
-11%
|
10
-41%
|
3
-69%
|
10
+231%
|
|
EPS (Diluted) |
0.02
N/A
|
0.02
N/A
|
0.04
+100%
|
0.03
-25%
|
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0.05
+25%
|
0.05
N/A
|
0.04
-20%
|
0.03
-25%
|
0.01
-67%
|
0.03
+200%
|