MYP Ltd
SGX:F86
Income Statement
Earnings Waterfall
MYP Ltd
Revenue
|
17.4m
SGD
|
Operating Expenses
|
-5.6m
SGD
|
Operating Income
|
11.7m
SGD
|
Other Expenses
|
-13.7m
SGD
|
Net Income
|
-2m
SGD
|
Income Statement
MYP Ltd
Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||
Revenue |
11
N/A
|
11
-1%
|
11
0%
|
11
+4%
|
16
+40%
|
20
+28%
|
24
+22%
|
28
+16%
|
28
-1%
|
28
-1%
|
26
-6%
|
25
-6%
|
23
-7%
|
21
-7%
|
22
+5%
|
23
+5%
|
33
+43%
|
19
-44%
|
17
-11%
|
16
-5%
|
16
+2%
|
17
+4%
|
17
+3%
|
|
Operating Income | ||||||||||||||||||||||||
Operating Expenses |
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(21)
|
(8)
|
(9)
|
(8)
|
(4)
|
(11)
|
(11)
|
(10)
|
(7)
|
(7)
|
(7)
|
(10)
|
(8)
|
(75)
|
(6)
|
(4)
|
(6)
|
(6)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Depreciation & Amortization |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Operating Expenses |
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(20)
|
(7)
|
(8)
|
(7)
|
(3)
|
(10)
|
(9)
|
(9)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(73)
|
(4)
|
(2)
|
(4)
|
(5)
|
|
Operating Income |
6
N/A
|
6
+1%
|
6
+5%
|
6
0%
|
9
+55%
|
(1)
N/A
|
16
N/A
|
19
+23%
|
20
+2%
|
23
+19%
|
15
-35%
|
14
-9%
|
12
-10%
|
14
+16%
|
15
+3%
|
16
+8%
|
23
+45%
|
11
-54%
|
(58)
N/A
|
10
N/A
|
13
+24%
|
11
-12%
|
12
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||
Interest Income Expense |
(7)
|
(7)
|
(7)
|
(7)
|
(23)
|
(14)
|
(31)
|
(33)
|
(15)
|
(17)
|
(12)
|
(13)
|
(14)
|
(17)
|
(16)
|
(18)
|
(23)
|
(81)
|
(13)
|
(6)
|
(6)
|
(9)
|
(14)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(1)
N/A
|
(1)
+13%
|
(1)
+44%
|
(1)
+9%
|
(13)
-2 588%
|
(15)
-14%
|
(15)
+4%
|
(14)
+5%
|
5
N/A
|
6
+43%
|
4
-42%
|
1
-69%
|
(2)
N/A
|
(3)
-31%
|
(1)
+73%
|
(2)
-189%
|
(0)
+95%
|
(69)
-67 067%
|
(71)
-3%
|
4
N/A
|
6
+50%
|
2
-70%
|
(2)
N/A
|
|
Net Income | ||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(1)
|
(14)
|
(16)
|
(15)
|
(15)
|
4
|
6
|
3
|
1
|
(2)
|
(3)
|
(1)
|
(2)
|
(1)
|
(69)
|
(71)
|
4
|
6
|
2
|
(2)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(1)
N/A
|
(1)
+8%
|
(1)
+30%
|
(1)
+7%
|
(14)
-1 564%
|
(16)
-14%
|
(15)
+3%
|
(15)
+5%
|
4
N/A
|
6
+50%
|
3
-43%
|
1
-72%
|
(2)
N/A
|
(3)
-30%
|
(1)
+71%
|
(2)
-179%
|
(1)
+73%
|
(69)
-12 110%
|
(71)
-3%
|
4
N/A
|
6
+47%
|
2
-68%
|
(2)
N/A
|
|
EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.04
N/A
|
-0.04
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|