MSB Global Group Berhad (KLSE:MSB)
Malaysia · Delayed Price · Currency is MYR 0.0850
0.00 (0.00%)
At close: Jun 24, 2026
MSB Global Group Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 54.66 | 55.73 | 66.84 | 63.87 | 63.47 | 46.85 | |
Revenue Growth (YoY) | -18.58% | -16.62% | 4.65% | 0.63% | 35.48% | - |
Cost of Revenue | 34.82 | 35.46 | 43.72 | 42.92 | 41.84 | 27.97 |
Gross Profit | 19.84 | 20.27 | 23.12 | 20.95 | 21.63 | 18.88 |
Selling, General & Admin | 10.7 | 10.35 | 8.95 | 7.77 | 6.59 | 5.35 |
Other Operating Expenses | 5.32 | 5.1 | 1.94 | 1.8 | 1.84 | 1.05 |
Operating Expenses | 15.87 | 15.53 | 10.83 | 9.54 | 8.32 | 6.19 |
Operating Income | 3.97 | 4.73 | 12.3 | 11.41 | 13.31 | 12.69 |
Interest Expense | -0.53 | -0.59 | -0.6 | -0.48 | -0.52 | -0.35 |
Interest & Investment Income | 0.54 | 0.43 | 0.12 | 0.15 | 0.01 | 0.03 |
Currency Exchange Gain (Loss) | 0.11 | 0.11 | 0.42 | 0.02 | -0.29 | -0.27 |
EBT Excluding Unusual Items | 4.1 | 4.69 | 12.23 | 11.1 | 12.5 | 12.11 |
Gain (Loss) on Sale of Assets | 0.01 | 0.01 | - | 0 | 10.25 | 1.86 |
Other Unusual Items | 0.01 | 0.01 | 0.01 | - | 0.1 | 0.11 |
Pretax Income | 4.12 | 4.71 | 12.25 | 11.1 | 22.85 | 14.07 |
Income Tax Expense | 1.88 | 1.93 | 3.11 | 2.84 | 3.97 | 3.28 |
Net Income | 2.25 | 2.78 | 9.13 | 8.26 | 18.88 | 10.79 |
Net Income to Common | 2.25 | 2.78 | 9.13 | 8.26 | 18.88 | 10.79 |
Net Income Growth | -75.76% | -69.62% | 10.57% | -56.25% | 74.95% | - |
Shares Outstanding (Basic) | 605 | 572 | 18 | 2 | 2 | 2 |
Shares Outstanding (Diluted) | 605 | 572 | 18 | 2 | 2 | 2 |
Shares Change (YoY) | 30167.71% | 3035.52% | 812.29% | - | - | - |
EPS (Basic) | 0.00 | 0.00 | 0.50 | 4.13 | 9.44 | 5.40 |
EPS (Diluted) | 0.00 | 0.00 | 0.50 | 4.13 | 9.44 | 5.40 |
EPS Growth | -99.92% | -99.03% | -87.88% | -56.25% | 74.93% | - |
Free Cash Flow | 3.71 | 3.08 | 9.04 | 10.9 | 6.82 | 2.76 |
Free Cash Flow Per Share | 0.01 | 0.01 | 0.49 | 5.45 | 3.41 | 1.38 |
Gross Margin | 36.30% | 36.36% | 34.59% | 32.80% | 34.07% | 40.30% |
Operating Margin | 7.27% | 8.49% | 18.39% | 17.87% | 20.97% | 27.09% |
Profit Margin | 4.11% | 4.98% | 13.66% | 12.93% | 29.75% | 23.04% |
Free Cash Flow Margin | 6.79% | 5.53% | 13.52% | 17.06% | 10.75% | 5.89% |
EBITDA | 5.37 | 6.02 | 13.23 | 12.1 | 13.89 | 13.59 |
EBITDA Margin | 9.83% | 10.81% | 19.79% | 18.94% | 21.88% | 29.00% |
D&A For EBITDA | 1.4 | 1.29 | 0.93 | 0.68 | 0.58 | 0.89 |
EBIT | 3.97 | 4.73 | 12.3 | 11.41 | 13.31 | 12.69 |
EBIT Margin | 7.27% | 8.49% | 18.39% | 17.87% | 20.97% | 27.09% |
Effective Tax Rate | 45.50% | 41.05% | 25.41% | 25.59% | 17.36% | 23.29% |