MS Holdings Ltd
SGX:40U
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
MS Holdings Ltd
SGX:40U
|
SG |
|
S
|
Sharat Industries Ltd
BSE:519397
|
IN |
Income Statement
Earnings Waterfall
MS Holdings Ltd
Income Statement
MS Holdings Ltd
| Apr-2015 | Oct-2015 | Apr-2016 | Oct-2016 | Apr-2017 | Oct-2017 | Apr-2018 | Oct-2018 | Apr-2019 | Oct-2019 | Apr-2020 | Oct-2020 | Apr-2021 | Oct-2021 | Apr-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Revenue |
17
N/A
|
17
0%
|
17
+3%
|
16
-7%
|
15
-7%
|
13
-14%
|
11
-19%
|
12
+12%
|
14
+23%
|
15
+4%
|
14
-7%
|
10
-25%
|
10
-6%
|
15
+53%
|
17
+11%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(11)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(15)
|
(16)
|
|
| Gross Profit |
6
N/A
|
6
-10%
|
5
-6%
|
4
-24%
|
3
-27%
|
2
-26%
|
2
-26%
|
3
+59%
|
4
+64%
|
5
+8%
|
4
-22%
|
2
-51%
|
2
-13%
|
0
-98%
|
1
+3 536%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
|
| Selling, General & Administrative |
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
|
| Other Operating Expenses |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
0
|
|
| Operating Income |
2
N/A
|
2
+12%
|
1
-38%
|
(0)
N/A
|
(1)
-419%
|
(1)
-29%
|
(2)
-69%
|
(1)
+56%
|
1
N/A
|
2
+49%
|
(0)
N/A
|
(1)
-961%
|
(1)
+3%
|
(4)
-161%
|
(3)
+31%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
0
|
|
| Total Other Income |
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
3
N/A
|
2
-18%
|
1
-72%
|
(1)
N/A
|
(2)
-53%
|
(2)
-24%
|
(3)
-38%
|
(2)
+36%
|
0
N/A
|
1
+542%
|
(1)
N/A
|
(3)
-101%
|
3
N/A
|
1
-72%
|
(3)
N/A
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
|
| Income from Continuing Operations |
2
|
2
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(2)
|
3
|
1
|
(3)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Net Income (Common) |
2
N/A
|
2
-9%
|
0
-78%
|
(1)
N/A
|
(1)
-50%
|
(2)
-40%
|
(2)
-24%
|
(2)
+38%
|
0
N/A
|
0
+568%
|
(1)
N/A
|
(2)
-72%
|
3
N/A
|
1
-55%
|
(3)
N/A
|
|
| EPS (Diluted) |
0.02
N/A
|
0.02
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0.02
N/A
|
0.01
-50%
|
-0.02
N/A
|
|