Mun Siong Engineering Ltd
SGX:MF6
Income Statement
Earnings Waterfall
Mun Siong Engineering Ltd
Income Statement
Mun Siong Engineering Ltd
| Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | 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 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
68
N/A
|
69
+2%
|
66
-4%
|
64
-2%
|
62
-3%
|
64
+2%
|
63
-1%
|
65
+4%
|
66
+2%
|
66
0%
|
66
-1%
|
69
+5%
|
73
+5%
|
78
+6%
|
83
+7%
|
80
-4%
|
82
+3%
|
84
+3%
|
78
-7%
|
76
-2%
|
80
+5%
|
75
-7%
|
75
+1%
|
79
+4%
|
76
-3%
|
79
+4%
|
83
+5%
|
90
+8%
|
94
+5%
|
96
+2%
|
98
+1%
|
87
-11%
|
74
-15%
|
66
-11%
|
58
-11%
|
64
+10%
|
63
-2%
|
61
-2%
|
61
-1%
|
57
-7%
|
71
+24%
|
67
-5%
|
47
-30%
|
55
+18%
|
75
+35%
|
75
+0%
|
63
-15%
|
66
+5%
|
71
+7%
|
68
-5%
|
65
-5%
|
66
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(54)
|
(55)
|
(50)
|
(48)
|
(44)
|
(47)
|
(49)
|
(51)
|
(54)
|
(55)
|
(59)
|
(63)
|
(66)
|
(71)
|
(74)
|
(72)
|
(72)
|
(73)
|
(68)
|
(65)
|
(68)
|
(63)
|
(64)
|
(67)
|
(67)
|
(71)
|
(75)
|
(84)
|
(88)
|
(90)
|
(91)
|
(78)
|
(66)
|
(59)
|
(52)
|
(59)
|
(59)
|
(58)
|
(57)
|
(53)
|
(65)
|
(62)
|
(43)
|
(52)
|
(69)
|
(67)
|
(57)
|
(62)
|
(67)
|
(63)
|
(64)
|
(66)
|
|
| Gross Profit |
14
N/A
|
14
+2%
|
16
+17%
|
16
+1%
|
18
+9%
|
17
-7%
|
14
-18%
|
15
+8%
|
13
-15%
|
12
-6%
|
7
-40%
|
6
-13%
|
7
+7%
|
6
-4%
|
9
+44%
|
8
-17%
|
9
+25%
|
11
+12%
|
10
-2%
|
11
+5%
|
12
+10%
|
12
-2%
|
11
-6%
|
11
+5%
|
9
-22%
|
8
-9%
|
8
+1%
|
6
-30%
|
7
+15%
|
7
+1%
|
7
+2%
|
9
+33%
|
8
-18%
|
7
-8%
|
6
-14%
|
5
-18%
|
3
-28%
|
3
-13%
|
4
+20%
|
4
0%
|
5
+39%
|
5
-8%
|
4
-11%
|
3
-17%
|
6
+63%
|
8
+43%
|
7
-19%
|
4
-32%
|
4
-5%
|
5
+23%
|
1
-78%
|
(0)
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(7)
|
(8)
|
(7)
|
(5)
|
(4)
|
(4)
|
(3)
|
(4)
|
(8)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(8)
|
|
| Selling, General & Administrative |
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(7)
|
(8)
|
(6)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
| Other Operating Expenses |
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
0
|
(0)
|
0
|
1
|
2
|
1
|
2
|
2
|
1
|
(0)
|
0
|
1
|
1
|
1
|
1
|
|
| Operating Income |
10
N/A
|
10
+0%
|
13
+25%
|
13
+2%
|
13
+4%
|
13
-7%
|
9
-30%
|
9
+1%
|
6
-28%
|
6
-8%
|
1
-76%
|
1
-41%
|
1
-4%
|
1
+47%
|
4
+228%
|
2
-47%
|
3
+63%
|
5
+48%
|
5
+1%
|
6
+13%
|
5
-4%
|
5
-4%
|
4
-15%
|
5
+20%
|
4
-18%
|
4
-7%
|
4
+0%
|
2
-57%
|
2
+23%
|
2
-13%
|
2
+27%
|
4
+78%
|
2
-42%
|
2
-25%
|
1
-52%
|
(0)
N/A
|
(4)
-2 906%
|
(4)
-4%
|
(4)
+7%
|
(3)
+16%
|
0
N/A
|
0
-64%
|
(0)
N/A
|
1
N/A
|
1
+40%
|
0
-80%
|
0
+5%
|
(1)
N/A
|
(3)
-153%
|
(1)
+63%
|
(5)
-349%
|
(8)
-58%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
(1)
|
0
|
|
| Total Other Income |
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
10
N/A
|
10
0%
|
12
+27%
|
13
+2%
|
14
+8%
|
12
-10%
|
9
-30%
|
9
+1%
|
7
-19%
|
6
-19%
|
1
-78%
|
1
-43%
|
1
+64%
|
1
-6%
|
4
+234%
|
2
-47%
|
3
+73%
|
5
+40%
|
5
+1%
|
6
+13%
|
5
-4%
|
5
-4%
|
4
-15%
|
5
+20%
|
5
-14%
|
4
-12%
|
4
+2%
|
2
-56%
|
2
+37%
|
2
-12%
|
3
+23%
|
4
+71%
|
3
-41%
|
2
-25%
|
1
-43%
|
0
-80%
|
(4)
N/A
|
(4)
-6%
|
(3)
+8%
|
(3)
+16%
|
1
N/A
|
0
-53%
|
(0)
N/A
|
1
N/A
|
1
-7%
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
(2)
-196%
|
(1)
+58%
|
(6)
-487%
|
(8)
-35%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
1
|
|
| Income from Continuing Operations |
8
|
8
|
10
|
11
|
12
|
11
|
8
|
8
|
6
|
5
|
2
|
1
|
1
|
1
|
3
|
2
|
3
|
4
|
4
|
5
|
5
|
5
|
4
|
5
|
5
|
4
|
4
|
2
|
3
|
2
|
3
|
4
|
2
|
2
|
1
|
(0)
|
(4)
|
(4)
|
(4)
|
(3)
|
1
|
(0)
|
(1)
|
0
|
1
|
(0)
|
0
|
(1)
|
(3)
|
(2)
|
(6)
|
(7)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
8
N/A
|
8
+1%
|
10
+27%
|
11
+3%
|
12
+12%
|
11
-9%
|
8
-29%
|
8
+1%
|
6
-19%
|
5
-16%
|
2
-68%
|
1
-39%
|
1
+33%
|
1
-6%
|
3
+163%
|
2
-37%
|
3
+44%
|
4
+36%
|
4
+5%
|
5
+11%
|
5
-1%
|
5
+2%
|
4
-12%
|
5
+15%
|
5
-9%
|
4
-15%
|
4
+2%
|
2
-38%
|
3
+7%
|
2
-8%
|
3
+9%
|
4
+47%
|
2
-44%
|
2
-31%
|
1
-47%
|
(0)
N/A
|
(4)
-1 882%
|
(4)
-4%
|
(4)
+7%
|
(3)
+18%
|
0
N/A
|
(0)
N/A
|
(1)
-141%
|
0
N/A
|
1
+187%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(3)
-161%
|
(2)
+44%
|
(6)
-252%
|
(7)
-35%
|
|
| EPS (Diluted) |
0.03
N/A
|
0.02
-33%
|
0.03
+50%
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.03
-25%
|
0.02
-33%
|
0.02
N/A
|
0.01
-50%
|
0
N/A
|
0
N/A
|
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
|
0.01
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
|
-0.01
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
N/A
|
-0.01
N/A
|
-0.01
N/A
|
|